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 | 0.09 | 0.09 | 0.14 | 0.16 | 0.12 | 0.24 | 0.19 | 0.16 | 0.15 | 0.22 |
| Growth | +9.1% | +51.5% | +11.0% | −23.2% | +98.5% | −20.7% | −17.2% | −4.7% | +47.3% | |
| EPS, diluted | 2.16 | 2.14 | 2.92 | 2.83 | 1.77 | 3.53 | 3.02 | 2.51 | 2.26 | 2.23 |
| Growth | −0.9% | +36.4% | −3.1% | −37.5% | +99.4% | −14.4% | −16.9% | −10.0% | −1.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.12 | 0.14 | 0.19 | 0.16 | 0.06 | 0.34 | 0.20 | 0.17 | 0.21 | 0.29 |
| Capital expenditure | −0.00 | −0.01 | −0.00 | −0.01 | −0.01 | −0.01 | −0.01 | −0.02 | −0.01 | −0.01 |
| Free cash flow | 0.12 | 0.14 | 0.19 | 0.15 | 0.05 | 0.33 | 0.20 | 0.15 | 0.20 | 0.28 |
| Growth | +12.4% | +37.6% | −19.3% | −65.6% | +529.6% | −40.2% | −25.2% | +36.7% | +39.5% | |
| Dividends paid | −0.04 | −0.04 | −0.05 | −0.07 | −0.09 | −0.09 | −0.08 | −0.08 | −0.09 | −0.13 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.13 | 0.12 | 0.17 | 0.23 | 0.91 | 1.25 | 0.41 | 0.60 | 0.57 | 0.96 |
| Shareholders’ equity | 1.34 | 1.40 | 1.98 | 2.59 | 2.76 | 2.69 | 2.43 | 2.53 | 2.79 | 4.03 |
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 | ||||||||||
| 0.13 | 0.12 | 0.17 | 0.23 | 0.91 | 1.25 | 0.41 | 0.60 | 0.57 | 0.96 | |
| 0.13 | 0.13 | 0.17 | 0.26 | 0.25 | 0.23 | 0.22 | 0.23 | 0.22 | 0.26 | |
| 0.57 | 0.57 | 0.90 | 1.10 | 1.10 | 1.10 | 1.10 | 1.10 | 1.10 | 1.60 | |
| 9.79 | 9.82 | 12.46 | 15.72 | 16.43 | 16.93 | 16.93 | 17.71 | 18.68 | 27.70 | |
| Growth | +0.3% | +26.9% | +26.2% | +4.5% | +3.1% | +0.0% | +4.6% | +5.5% | +48.2% | |
| Liabilities | ||||||||||
| 8.45 | 8.42 | 10.48 | 13.13 | 13.67 | 14.23 | 14.51 | 15.18 | 15.89 | 23.66 | |
| Equity | ||||||||||
| 0.60 | 0.65 | 0.74 | 0.82 | 0.83 | 0.98 | 1.08 | 1.14 | 1.19 | 1.25 | |
| 1.34 | 1.40 | 1.98 | 2.59 | 2.76 | 2.69 | 2.43 | 2.53 | 2.79 | 4.03 | |
| Growth | +4.0% | +41.8% | +31.1% | +6.3% | −2.3% | −9.9% | +4.4% | +10.2% | +44.5% | |
| Per share and net cash | ||||||||||
| 43.9 | 43.9 | 54.6 | 67.8 | 67.3 | 62.3 | 59.2 | 59.4 | 66.9 | 96.1 | |
| calc | 30.53 | 31.76 | 36.24 | 38.24 | 40.99 | 43.22 | 40.99 | 42.66 | 41.70 | 41.97 |
Lines marked calc are worked out here from filed figures; point at one for how.