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 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 0.17 | 0.16 | 0.26 | 0.31 | 0.39 | 0.47 | 0.57 | 0.50 | 0.38 | 0.60 |
| Growth | −3.7% | +61.5% | +18.5% | +26.1% | +21.3% | +20.1% | −12.4% | −23.7% | +57.3% | |
| EPS, diluted | 0.63 | 0.58 | 0.75 | 0.87 | 0.93 | 1.12 | 1.14 | 0.95 | 0.69 | 1.01 |
| Growth | −7.9% | +29.3% | +16.0% | +6.9% | +20.4% | +1.8% | −16.7% | −27.4% | +46.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.42 | 0.62 | 0.30 | 0.26 | 0.16 | 0.84 | 1.43 | 0.38 | 0.55 | 0.34 |
| Capital expenditure | −0.02 | −0.02 | −0.03 | −0.02 | −0.02 | −0.04 | −0.07 | −0.08 | −0.02 | −0.02 |
| Free cash flow | 0.40 | 0.60 | 0.28 | 0.24 | 0.14 | 0.80 | 1.36 | 0.30 | 0.53 | 0.33 |
| Growth | +50.9% | −53.8% | −14.0% | −41.8% | +474.1% | +70.4% | −77.8% | +76.2% | −38.8% | |
| Buybacks | −0.00 | −0.00 | −0.00 | −0.00 | −0.01 | −0.02 | −0.02 | −0.00 | 0.00 | −0.06 |
| Dividends paid | −0.11 | −0.12 | −0.14 | −0.15 | −0.18 | −0.18 | −0.21 | −0.23 | −0.23 | −0.25 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.39 | 0.42 | 0.43 | 0.43 | 1.33 | 2.05 | 0.95 | 0.89 | 1.89 | 1.58 |
| Total debt | 1.43 | 2.32 | 1.65 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | −1.04 | −1.90 | −1.23 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 2.38 | 2.53 | 3.35 | 4.38 | 4.59 | 5.08 | 6.40 | 6.70 | 7.44 | 7.81 |
| Debt to equity | 0.60 | 0.91 | 0.49 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
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 | ||||||||||
| 0.39 | 0.42 | 0.43 | 0.43 | 1.33 | 2.05 | 0.95 | 0.89 | 1.89 | 1.58 | |
| 0.29 | 0.29 | 0.34 | 0.33 | 0.32 | 0.33 | 0.36 | 0.38 | 0.35 | 0.33 | |
| 0.69 | 0.69 | 1.08 | 1.37 | 1.38 | 1.46 | 1.87 | 1.87 | 1.87 | 1.87 | |
| 22.86 | 24.00 | 31.86 | 37.44 | 40.69 | 43.45 | 57.46 | 60.93 | 62.49 | 64.13 | |
| Growth | +5.0% | +32.8% | +17.5% | +8.7% | +6.8% | +32.3% | +6.0% | +2.6% | +2.6% | |
| Liabilities | ||||||||||
| 1.43 | 2.32 | 1.65 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| calc | 1.43 | 2.32 | 1.65 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| 20.49 | 21.47 | 28.51 | 33.05 | 36.09 | 38.36 | 51.06 | 54.23 | 55.06 | 56.33 | |
| Equity | ||||||||||
| 0.17 | 0.22 | 0.30 | 0.44 | 0.61 | 0.88 | 1.22 | 1.47 | 1.60 | 1.91 | |
| 2.38 | 2.53 | 3.35 | 4.38 | 4.59 | 5.08 | 6.40 | 6.70 | 7.44 | 7.81 | |
| Growth | +6.6% | +32.3% | +30.9% | +4.7% | +10.7% | +25.9% | +4.7% | +10.9% | +5.0% | |
| Per share and net cash | ||||||||||
| calc | −1.04 | −1.90 | −1.23 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| 263.8 | 330.8 | 332.0 | 403.7 | 405.6 | 421.4 | 507.7 | 508.9 | 560.3 | 555.4 | |
| calc | 9.01 | 7.66 | 10.09 | 10.86 | 11.32 | 12.07 | 12.61 | 13.17 | 13.27 | 14.06 |
Lines marked calc are worked out here from filed figures; point at one for how.