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 | 0.04 | 0.04 | 0.04 | 0.56 | 0.58 | 0.74 | 0.83 | 0.89 | 0.95 | 1.06 |
| Growth | −9.1% | −6.0% | +1,458.3% | +2.9% | +28.9% | +11.0% | +8.1% | +6.6% | +11.7% | |
| Net income | 0.10 | 0.07 | 0.17 | 0.19 | 0.16 | 0.27 | 0.28 | 0.19 | 0.25 | 0.33 |
| Growth | −32.6% | +144.9% | +11.8% | −11.6% | +64.4% | +2.8% | −32.4% | +34.6% | +30.0% | |
| EPS, diluted | 1.40 | 0.92 | 2.07 | 2.31 | 1.91 | 2.97 | 2.52 | 1.54 | 2.04 | 2.62 |
| Growth | −34.3% | +125.0% | +11.6% | −17.3% | +55.5% | −15.2% | −38.9% | +32.5% | +28.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 239.0% | 177.1% | 461.5% | 33.1% | 28.4% | 36.2% | 33.6% | 21.0% | 26.5% | 30.9% |
| Free cash flow margin | 291.0% | 485.1% | 701.1% | 23.7% | 24.3% | 44.7% | 68.3% | 24.8% | 31.8% | 33.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.14 | 0.21 | 0.27 | 0.15 | 0.16 | 0.36 | 0.61 | 0.29 | 0.35 | 0.38 |
| Capital expenditure | −0.02 | −0.02 | −0.02 | −0.02 | −0.02 | −0.03 | −0.04 | −0.07 | −0.05 | −0.03 |
| Free cash flow | 0.12 | 0.19 | 0.25 | 0.13 | 0.14 | 0.33 | 0.56 | 0.22 | 0.30 | 0.36 |
| Growth | +51.6% | +35.9% | −47.3% | +5.4% | +137.4% | +69.6% | −60.8% | +36.7% | +17.8% | |
| Buybacks | −0.01 | 0.00 | 0.00 | −0.01 | −0.02 | −0.02 | 0.00 | 0.00 | 0.00 | −0.04 |
| Dividends paid | −0.02 | −0.03 | −0.04 | −0.05 | −0.06 | −0.07 | −0.09 | −0.11 | −0.11 | −0.12 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.22 | 0.31 | 0.33 | 0.52 | 1.61 | 2.32 | 0.65 | 1.00 | 0.52 | 0.40 |
| Total debt | −0.00 | 0.12 | 0.27 | 0.21 | 0.33 | 0.25 | 0.32 | 0.32 | 0.25 | 0.12 |
| Net cash (debt) | 0.22 | 0.19 | 0.06 | 0.30 | 1.28 | 2.07 | 0.32 | 0.68 | 0.27 | 0.28 |
| Shareholders’ equity | 1.08 | 1.30 | 1.46 | 1.64 | 2.01 | 2.22 | 2.70 | 3.26 | 3.43 | 3.64 |
| Debt to equity | −0.00 | 0.09 | 0.18 | 0.13 | 0.16 | 0.11 | 0.12 | 0.10 | 0.07 | 0.03 |
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 | ||||||||||
| 0.22 | 0.31 | 0.33 | 0.52 | 1.61 | 2.32 | 0.65 | 1.00 | 0.52 | 0.40 | |
| 0.19 | 0.21 | 0.21 | 0.22 | 0.22 | 0.25 | 0.30 | 0.38 | 0.39 | 0.39 | |
| 0.14 | 0.22 | 0.31 | 0.33 | 0.37 | 0.45 | 0.75 | 0.92 | 0.91 | 0.93 | |
| 10.71 | 11.92 | 12.57 | 12.92 | 17.79 | 20.95 | 24.01 | 27.30 | 27.72 | 28.00 | |
| Growth | +11.3% | +5.5% | +2.7% | +37.8% | +17.7% | +14.6% | +13.7% | +1.5% | +1.0% | |
| Liabilities | ||||||||||
| −0.00 | 0.12 | 0.27 | 0.21 | 0.33 | 0.25 | 0.32 | 0.32 | 0.25 | 0.12 | |
| calc | −0.00 | 0.12 | 0.27 | 0.21 | 0.33 | 0.25 | 0.32 | 0.32 | 0.25 | 0.12 |
| 9.63 | 10.61 | 11.12 | 11.28 | 15.79 | 18.72 | 21.31 | 24.04 | 24.29 | 24.36 | |
| Equity | ||||||||||
| −0.25 | −0.21 | −0.09 | 0.04 | 0.14 | 0.33 | 0.51 | 0.58 | 0.71 | 0.91 | |
| 1.08 | 1.30 | 1.46 | 1.64 | 2.01 | 2.22 | 2.70 | 3.26 | 3.43 | 3.64 | |
| Growth | +21.2% | +11.8% | +12.2% | +22.7% | +10.7% | +21.5% | +20.8% | +5.2% | +6.0% | |
| Per share and net cash | ||||||||||
| calc | 0.22 | 0.19 | 0.06 | 0.30 | 1.28 | 2.07 | 0.32 | 0.68 | 0.27 | 0.28 |
| 70.9 | 77.6 | 79.2 | 79.0 | 86.7 | 89.3 | 106.2 | 119.0 | 119.4 | 120.6 | |
| calc | 15.17 | 16.80 | 18.40 | 20.70 | 23.16 | 24.87 | 25.42 | 27.41 | 28.75 | 30.17 |
Lines marked calc are worked out here from filed figures; point at one for how.