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 | 0.14 | 0.15 | 0.16 | 0.17 | 0.21 | 0.22 | 0.22 | 0.25 | 0.27 |
| Growth | +9.7% | +5.9% | +5.4% | +21.8% | +5.1% | +1.3% | +13.7% | +5.9% | ||
| Net income | 0.21 | 0.26 | 0.34 | 0.36 | 0.29 | 0.47 | 0.51 | 0.62 | 0.70 | 0.82 |
| Growth | +24.6% | +33.2% | +3.7% | −17.6% | +59.1% | +9.3% | +22.2% | +11.6% | +18.5% | |
| EPS, diluted | 3.66 | 4.40 | 5.86 | 6.03 | 4.68 | 7.58 | 8.02 | 9.58 | 10.31 | 11.40 |
| Growth | +20.2% | +33.2% | +2.9% | −22.4% | +62.0% | +5.8% | +19.5% | +7.6% | +10.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | n/a | 185.4% | 225.0% | 220.3% | 172.2% | 225.0% | 234.1% | 282.4% | 277.2% | 310.1% |
| Free cash flow margin | n/a | 246.4% | 202.5% | 113.9% | −342.2% | 518.3% | 607.0% | 316.6% | 253.5% | 323.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.31 | 0.40 | 0.38 | 0.27 | −0.52 | 1.13 | 1.38 | 0.74 | 0.72 | 0.91 |
| Capital expenditure | −0.03 | −0.06 | −0.07 | −0.08 | −0.06 | −0.06 | −0.05 | −0.05 | −0.09 | −0.05 |
| Free cash flow | 0.28 | 0.34 | 0.31 | 0.18 | −0.58 | 1.07 | 1.32 | 0.70 | 0.64 | 0.86 |
| Growth | +23.6% | −9.8% | −40.4% | −416.4% | +23.1% | −47.2% | −8.9% | +35.4% | ||
| Buybacks | −0.00 | −0.00 | 0.00 | 0.00 | −0.09 | −0.01 | 0.00 | 0.00 | n/a | n/a |
| Dividends paid | −0.04 | −0.04 | −0.05 | −0.07 | −0.09 | −0.10 | −0.11 | −0.13 | −0.14 | −0.17 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.27 | 0.28 | 0.39 | 0.29 | 0.32 | 0.41 | 0.49 | 0.42 | 0.46 | 0.47 |
| Shareholders’ equity | 2.70 | 2.98 | 3.27 | 3.69 | 4.12 | 4.50 | 4.80 | 5.40 | 6.34 | 7.26 |
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 | ||||||||||
| 0.27 | 0.28 | 0.39 | 0.29 | 0.32 | 0.41 | 0.49 | 0.42 | 0.46 | 0.47 | |
| 0.60 | 0.62 | 0.67 | 0.75 | 0.77 | 0.77 | 0.76 | 0.75 | 0.78 | 0.78 | |
| 0.50 | 0.50 | 0.57 | 0.65 | 0.65 | 0.66 | 0.65 | 0.66 | 0.80 | 0.80 | |
| 25.67 | 27.92 | 31.24 | 36.62 | 45.08 | 50.14 | 52.95 | 56.26 | 64.88 | 71.14 | |
| Growth | +8.8% | +11.9% | +17.2% | +23.1% | +11.2% | +5.6% | +6.3% | +15.3% | +9.7% | |
| Liabilities | ||||||||||
| 22.97 | 24.94 | 27.98 | 32.93 | 40.96 | 45.64 | 48.15 | 50.86 | 58.54 | 63.88 | |
| Equity | ||||||||||
| 1.10 | 1.31 | 1.61 | 1.90 | 2.08 | 2.45 | 2.85 | 3.35 | 3.90 | 4.54 | |
| 2.70 | 2.98 | 3.27 | 3.69 | 4.12 | 4.50 | 4.80 | 5.40 | 6.34 | 7.26 | |
| Growth | +10.4% | +9.8% | +13.0% | +11.5% | +9.3% | +6.6% | +12.6% | +17.5% | +14.4% | |
| Per share and net cash | ||||||||||
| 52.4 | 56.2 | 56.4 | 57.8 | 56.8 | 57.1 | 60.8 | 61.2 | 66.5 | 67.0 | |
| calc | 51.46 | 52.95 | 57.93 | 63.84 | 72.50 | 78.85 | 78.90 | 88.16 | 95.41 | 108.38 |
Lines marked calc are worked out here from filed figures; point at one for how.