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 | n/a | n/a | n/a | 0.04 | 0.04 | 0.10 | 0.07 | 0.14 |
| Growth | +17.3% | +123.6% | −31.0% | +99.7% | ||||||
| Net income | 0.26 | 0.33 | 0.44 | 0.50 | 0.51 | 0.90 | 1.06 | 0.72 | 0.79 | 0.97 |
| Growth | +25.3% | +33.9% | +14.5% | +1.5% | +77.5% | +17.6% | −31.7% | +9.0% | +23.0% | |
| EPS, diluted | 2.50 | 3.10 | 4.14 | 4.84 | 5.04 | 8.67 | 9.70 | 6.54 | 7.09 | 8.73 |
| Growth | +24.0% | +33.5% | +16.9% | +4.1% | +72.0% | +11.9% | −32.6% | +8.4% | +23.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | n/a | n/a | n/a | n/a | n/a | 2,391.5% | 2,397.5% | 732.7% | 1,158.4% | 713.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.28 | 0.38 | 0.54 | 0.72 | 0.67 | −2.65 | 2.25 | −0.33 | −2.74 | −2.68 |
| Buybacks | n/a | 0.00 | −0.04 | −0.12 | −0.07 | 0.00 | 0.00 | 0.00 | 0.00 | −0.07 |
| Dividends paid | n/a | 0.00 | 0.00 | −0.05 | −0.10 | −0.13 | −0.17 | −0.17 | −0.18 | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.28 | 0.42 | 0.50 | 0.43 | 2.67 | 0.52 | 1.04 | 1.58 | 4.10 | 3.60 |
| Total debt | n/a | n/a | n/a | n/a | 0.00 | 0.78 | 1.31 | 0.45 | 2.42 | 1.39 |
| Net cash (debt) | n/a | n/a | n/a | n/a | 2.67 | −0.26 | −0.26 | 1.13 | 1.67 | 2.20 |
| Shareholders’ equity | 1.89 | 2.23 | 2.61 | 3.02 | 3.41 | 4.96 | 5.36 | 6.08 | 6.71 | 7.65 |
| Debt to equity | n/a | n/a | n/a | n/a | 0.00 | 0.16 | 0.24 | 0.07 | 0.36 | 0.18 |
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 | ||||||||||
| 0.28 | 0.42 | 0.50 | 0.43 | 2.67 | 0.52 | 1.04 | 1.58 | 4.10 | 3.60 | |
| 0.12 | 0.12 | 0.12 | 0.13 | 0.13 | 0.18 | 0.28 | 0.34 | 0.36 | 0.44 | |
| 0.29 | 0.29 | 0.29 | 0.29 | 0.29 | 0.49 | 0.53 | 0.53 | 0.53 | 0.53 | |
| 17.20 | 20.33 | 23.11 | 26.82 | 36.46 | 55.98 | 67.73 | 70.86 | 80.93 | 92.77 | |
| Growth | +18.2% | +13.7% | +16.1% | +35.9% | +53.5% | +21.0% | +4.6% | +14.2% | +14.6% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | 0.00 | 0.78 | 1.31 | 0.45 | 2.42 | 1.39 | |
| calc | n/a | n/a | n/a | n/a | 0.00 | 0.78 | 1.31 | 0.45 | 2.42 | 1.39 |
| 15.31 | 18.10 | 20.50 | 23.81 | 33.05 | 51.02 | 62.38 | 64.78 | 74.23 | 84.83 | |
| Equity | ||||||||||
| 0.52 | 0.85 | 1.28 | 1.68 | 2.00 | 2.77 | 3.66 | 4.22 | 4.83 | 5.61 | |
| 1.89 | 2.23 | 2.61 | 3.02 | 3.41 | 4.96 | 5.36 | 6.08 | 6.71 | 7.65 | |
| Growth | +17.9% | +17.2% | +15.4% | +13.2% | +45.4% | +7.9% | +13.5% | +10.3% | +14.1% | |
| Per share and net cash | ||||||||||
| calc | n/a | n/a | n/a | n/a | 2.67 | −0.26 | −0.26 | 1.13 | 1.67 | 2.20 |
| 105.1 | 105.5 | 104.9 | 102.5 | 107.0 | 108.3 | 109.6 | 110.2 | 110.5 | 109.9 | |
| calc | 18.00 | 21.14 | 24.90 | 29.42 | 31.90 | 45.83 | 48.86 | 55.17 | 60.72 | 69.65 |
Lines marked calc are worked out here from filed figures; point at one for how.