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.
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 17.44 | 19.04 | 19.52 | 17.63 | 19.53 | 24.31 | 26.54 | 23.76 | 22.20 | 27.63 |
| Growth | +9.2% | +2.5% | −9.7% | +10.8% | +24.4% | +9.2% | −10.5% | −6.6% | +24.5% | |
| Operating income | 0.44 | 0.21 | 0.37 | −0.00 | 0.28 | 0.94 | 1.19 | 0.84 | 0.51 | 0.72 |
| Net income | 0.53 | −0.16 | 0.18 | −0.03 | 0.19 | 0.69 | 0.77 | 0.50 | 0.24 | 0.33 |
| Growth | −129.8% | −117.6% | +258.5% | +11.3% | −35.3% | −51.8% | +39.2% | |||
| EPS, diluted | 4.08 | −1.30 | 1.59 | −0.31 | 1.93 | 6.94 | 8.26 | 5.43 | 2.75 | 4.01 |
| Growth | −131.9% | −119.5% | +259.6% | +19.0% | −34.3% | −49.4% | +45.8% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 13.6% | 13.3% | 12.7% | 11.7% | 11.5% | 12.2% | 12.0% | 11.6% | 10.7% | 10.4% |
| Operating margin | 2.5% | 1.1% | 1.9% | −0.0% | 1.4% | 3.9% | 4.5% | 3.6% | 2.3% | 2.6% |
| Net margin | 3.0% | −0.8% | 0.9% | −0.2% | 1.0% | 2.8% | 2.9% | 2.1% | 1.1% | 1.2% |
| Free cash flow margin | −2.8% | 0.5% | 2.1% | 3.7% | 0.2% | −1.1% | −3.4% | 2.0% | 2.6% | −1.3% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −0.37 | 0.25 | 0.53 | 0.73 | 0.09 | −0.22 | −0.71 | 0.69 | 0.72 | −0.28 |
| Capital expenditure | −0.12 | −0.16 | −0.12 | −0.07 | −0.05 | −0.05 | −0.19 | −0.23 | −0.15 | −0.07 |
| Free cash flow | −0.49 | 0.10 | 0.41 | 0.66 | 0.04 | −0.27 | −0.91 | 0.46 | 0.58 | −0.35 |
| Growth | +322.2% | +59.4% | −93.8% | −760.8% | +24.5% | −161.4% | ||||
| Buybacks | −0.28 | −0.32 | −0.57 | −0.24 | n/a | −0.18 | −0.22 | −0.16 | −0.30 | −0.14 |
| Dividends paid | −0.09 | −0.09 | −0.09 | −0.08 | −0.08 | −0.10 | −0.11 | −0.11 | −0.11 | −0.11 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.84 | 0.62 | 0.55 | 0.48 | 0.20 | 0.15 | 0.29 | 0.31 | 0.19 | 0.16 |
| Total debt | 1.73 | 1.49 | 1.42 | 1.42 | 1.19 | 1.44 | 2.99 | 2.41 | 2.57 | 2.48 |
| Net cash (debt) | −0.89 | −0.87 | −0.87 | −0.95 | −0.99 | −1.28 | −2.70 | −2.10 | −2.38 | −2.32 |
| Shareholders’ equity | 5.18 | 4.69 | 4.14 | 3.73 | 4.08 | 4.19 | 4.75 | 4.93 | 5.01 | 5.02 |
| Debt to equity | 0.33 | 0.32 | 0.34 | 0.38 | 0.29 | 0.34 | 0.63 | 0.49 | 0.51 | 0.49 |
In billions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2017 1 Jul 2017 | FY2018 30 Jun 2018 | FY2019 29 Jun 2019 | FY2020 27 Jun 2020 | FY2021 3 Jul 2021 | FY2022 2 Jul 2022 | FY2023 1 Jul 2023 | FY2024 29 Jun 2024 | FY2025 28 Jun 2025 | FY2026 27 Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 0.84 | 0.62 | 0.55 | 0.48 | 0.20 | 0.15 | 0.29 | 0.31 | 0.19 | 0.16 | |
| 3.34 | 3.64 | 3.17 | 2.93 | 3.58 | 4.30 | 4.76 | 4.39 | 4.33 | 6.88 | |
| 2.82 | 3.14 | 3.01 | 2.73 | 3.24 | 4.24 | 5.47 | 5.47 | 5.24 | 6.07 | |
| 0.52 | 0.52 | 0.45 | 0.40 | 0.37 | 0.32 | 0.44 | 0.57 | 0.67 | 0.64 | |
| 1.15 | 0.98 | 0.88 | 0.77 | 0.84 | 0.76 | 0.78 | 0.78 | 0.84 | 0.81 | |
| 9.70 | 9.60 | 8.56 | 8.11 | 8.93 | 10.39 | 12.48 | 12.21 | 12.12 | 15.43 | |
| Growth | −1.1% | −10.8% | −5.4% | +10.1% | +16.4% | +20.1% | −2.1% | −0.7% | +27.3% | |
| Liabilities | ||||||||||
| 1.73 | 1.49 | 1.42 | 1.42 | 1.19 | 1.44 | 2.99 | 2.41 | 2.57 | 2.48 | |
| calc | 1.73 | 1.49 | 1.42 | 1.42 | 1.19 | 1.44 | 2.99 | 2.41 | 2.57 | 2.48 |
| 4.52 | 4.91 | 4.42 | 4.38 | 4.84 | 6.20 | 7.73 | 7.28 | 7.11 | 10.40 | |
| Equity | ||||||||||
| 3.80 | 3.24 | 2.77 | 2.42 | 2.52 | 2.92 | 3.38 | 3.60 | 3.43 | 3.51 | |
| 5.18 | 4.69 | 4.14 | 3.73 | 4.08 | 4.19 | 4.75 | 4.93 | 5.01 | 5.02 | |
| Growth | −9.6% | −11.6% | −10.0% | +9.6% | +2.7% | +13.3% | +3.7% | +1.7% | +0.2% | |
| Per share and net cash | ||||||||||
| calc | −0.89 | −0.87 | −0.87 | −0.95 | −0.99 | −1.28 | −2.70 | −2.10 | −2.38 | −2.32 |
| 123.1 | 115.8 | 103.6 | 98.8 | 99.5 | 94.7 | 91.5 | 88.1 | 83.5 | 82.1 | |
| calc | 42.11 | 40.47 | 39.96 | 37.72 | 41.05 | 44.29 | 51.94 | 55.90 | 60.04 | 61.20 |
Lines marked calc are worked out here from filed figures; point at one for how.