Closing prices at the end of each trading day, from 12 Oct 2016. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back. P/E and P/FCF are the market value over the last full fiscal year's net income or free cash flow, as public on each day, so they step once a year when the annual report comes out. A hatched band marks a stretch with none: a year of net loss, or of cash burnt.
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | n/a | n/a | 0.24 | 0.28 | 0.26 | 0.33 | 0.31 | n/a | n/a | n/a |
| Growth | +15.4% | −4.8% | +25.7% | −5.7% | ||||||
| Net income | 0.15 | 0.15 | 0.26 | 0.26 | 0.29 | 0.37 | 0.38 | 0.37 | 0.37 | 0.46 |
| Growth | +2.4% | +70.2% | +1.5% | +11.1% | +27.2% | +3.2% | −3.5% | +1.8% | +24.6% | |
| EPS, diluted | 1.99 | 1.54 | 2.45 | 2.55 | 2.40 | 2.83 | 2.80 | 2.71 | 2.75 | 3.27 |
| Growth | −22.6% | +59.1% | +4.1% | −5.9% | +17.9% | −1.1% | −3.2% | +1.5% | +18.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | n/a | n/a | 106.9% | 94.0% | 109.8% | 111.1% | 121.7% | n/a | n/a | n/a |
| Free cash flow margin | n/a | n/a | 120.3% | 50.9% | 46.1% | 179.5% | 238.5% | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.17 | 0.25 | 0.29 | 0.15 | 0.14 | 0.61 | 0.76 | 0.44 | 0.45 | 0.50 |
| Capital expenditure | −0.01 | −0.01 | −0.01 | −0.01 | −0.02 | −0.02 | −0.02 | −0.01 | −0.01 | −0.02 |
| Free cash flow | 0.16 | 0.24 | 0.29 | 0.14 | 0.12 | 0.59 | 0.74 | 0.42 | 0.43 | 0.48 |
| Growth | +46.6% | +20.3% | −51.1% | −13.8% | +389.3% | +25.2% | −43.1% | +2.3% | +11.0% | |
| Buybacks | −0.00 | −0.00 | −0.10 | −0.04 | −0.02 | −0.01 | −0.08 | −0.00 | −0.00 | −0.13 |
| Dividends paid | −0.10 | −0.12 | −0.14 | −0.14 | −0.16 | −0.18 | −0.19 | −0.19 | −0.20 | −0.21 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 1.43 | n/a | n/a | 0.84 | 2.21 | 3.76 | 1.18 | 1.60 | 2.29 | 2.54 |
| Total debt | 1.17 | 1.36 | 1.50 | 1.84 | 0.86 | 0.82 | 2.20 | 1.79 | 0.54 | 0.53 |
| Net cash (debt) | 0.26 | n/a | n/a | −1.00 | 1.34 | 2.94 | −1.02 | −0.19 | 1.75 | 2.01 |
| Shareholders’ equity | 2.24 | 3.24 | 3.25 | 3.36 | 4.30 | 4.72 | 4.52 | 4.77 | 4.99 | 5.50 |
| Debt to equity | 0.52 | 0.42 | 0.46 | 0.55 | 0.20 | 0.17 | 0.49 | 0.37 | 0.11 | 0.10 |
In billions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2016 31 Dec 2016 | FY2017 31 Dec 2017 | FY2018 31 Dec 2018 | FY2019 31 Dec 2019 | FY2020 31 Dec 2020 | FY2021 31 Dec 2021 | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 1.43 | n/a | n/a | 0.84 | 2.21 | 3.76 | 1.18 | 1.60 | 2.29 | 2.54 | |
| 0.08 | 0.10 | 0.10 | 0.10 | 0.18 | 0.20 | 0.20 | 0.19 | 0.19 | 0.21 | |
| 0.86 | 1.48 | 1.48 | 1.48 | 1.80 | 1.89 | 1.89 | 1.89 | 1.89 | 2.02 | |
| 14.51 | 19.06 | 19.25 | 19.66 | 26.18 | 29.33 | 29.49 | 29.93 | 30.02 | 33.66 | |
| Growth | +31.4% | +1.0% | +2.1% | +33.2% | +12.0% | +0.5% | +1.5% | +0.3% | +12.1% | |
| Liabilities | ||||||||||
| 1.17 | 1.36 | 1.50 | 1.84 | 0.86 | 0.82 | 2.20 | 1.79 | 0.54 | 0.53 | |
| calc | 1.17 | 1.36 | 1.50 | 1.84 | 0.86 | 0.82 | 2.20 | 1.79 | 0.54 | 0.53 |
| 12.27 | 15.82 | 16.00 | 16.30 | 21.89 | 24.61 | 24.97 | 25.16 | 25.03 | 28.16 | |
| Equity | ||||||||||
| 0.87 | 0.89 | 1.01 | 1.13 | 1.21 | 1.39 | 1.58 | 1.75 | 1.92 | 2.17 | |
| 2.24 | 3.24 | 3.25 | 3.36 | 4.30 | 4.72 | 4.52 | 4.77 | 4.99 | 5.50 | |
| Growth | +44.9% | +0.3% | +3.5% | +27.8% | +9.8% | −4.3% | +5.6% | +4.7% | +10.1% | |
| Per share and net cash | ||||||||||
| calc | 0.26 | n/a | n/a | −1.00 | 1.34 | 2.94 | −1.02 | −0.19 | 1.75 | 2.01 |
| 81.0 | 105.0 | 102.1 | 101.6 | 129.0 | 136.5 | 134.7 | 135.0 | 143.2 | 139.4 | |
| calc | 27.59 | 30.85 | 31.85 | 33.12 | 33.32 | 34.56 | 33.52 | 35.35 | 34.87 | 39.42 |
Lines marked calc are worked out here from filed figures; point at one for how.