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 | 129.98 | 136.81 | 145.53 | 152.92 | 162.47 | 181.33 | 204.98 | 226.83 | 222.58 | 254.25 |
| Growth | +5.3% | +6.4% | +5.1% | +6.2% | +11.6% | +13.0% | +10.7% | −1.9% | +14.2% | |
| Operating income | 2.12 | 0.13 | 2.06 | −4.10 | 0.47 | −0.61 | 0.75 | 1.24 | 2.28 | 2.61 |
| Net income | 1.29 | 0.26 | 1.36 | −3.70 | 0.61 | −0.94 | 0.33 | 0.85 | 1.56 | 1.71 |
| Growth | −80.1% | +432.4% | −371.2% | −253.5% | +158.2% | +83.2% | +9.8% | |||
| EPS, diluted | 4.03 | 0.81 | 4.53 | −12.61 | 2.08 | −3.37 | 1.26 | 3.45 | 6.45 | 7.23 |
| Growth | −79.9% | +459.3% | −378.4% | −262.0% | +173.8% | +87.0% | +12.1% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 5.0% | 5.2% | 4.7% | 4.5% | 4.2% | 3.6% | 3.4% | 3.3% | 3.7% | 3.8% |
| Operating margin | 1.6% | 0.1% | 1.4% | −2.7% | 0.3% | −0.3% | 0.4% | 0.5% | 1.0% | 1.0% |
| Net margin | 1.0% | 0.2% | 0.9% | −2.4% | 0.4% | −0.5% | 0.2% | 0.4% | 0.7% | 0.7% |
| Free cash flow margin | 0.6% | 1.7% | 1.6% | 1.0% | 1.2% | 1.5% | 1.2% | 1.4% | 0.8% | 1.8% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.18 | 2.77 | 2.72 | 1.96 | 2.43 | 3.18 | 2.84 | 3.76 | 2.40 | 5.17 |
| Capital expenditure | −0.39 | −0.38 | −0.33 | −0.38 | −0.40 | −0.39 | −0.48 | −0.51 | −0.55 | −0.65 |
| Free cash flow | 0.80 | 2.38 | 2.39 | 1.59 | 2.03 | 2.79 | 2.36 | 3.25 | 1.85 | 4.53 |
| Growth | +199.1% | +0.4% | −33.8% | +28.0% | +37.4% | −15.2% | +37.6% | −43.1% | +144.6% | |
| Buybacks | −0.60 | −0.55 | −0.60 | −0.35 | −0.20 | −1.00 | −2.00 | −0.75 | −0.77 | −1.36 |
| Dividends paid | −0.58 | −0.58 | −0.58 | −0.57 | −0.57 | −0.56 | −0.53 | −0.50 | −0.49 | −0.49 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 6.88 | 1.76 | 2.53 | 2.77 | 3.41 | 4.72 | 4.08 | 5.13 | 3.87 | 4.86 |
| Shareholders’ equity | 6.81 | 6.06 | 6.33 | 1.79 | 1.79 | −0.71 | −2.96 | −3.21 | −2.78 | −2.88 |
In billions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2017 30 Jun 2017 | FY2018 30 Jun 2018 | FY2019 30 Jun 2019 | FY2020 30 Jun 2020 | FY2021 30 Jun 2021 | FY2022 30 Jun 2022 | FY2023 30 Jun 2023 | FY2024 30 Jun 2024 | FY2025 30 Jun 2025 | FY2026 30 Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 6.88 | 1.76 | 2.53 | 2.77 | 3.41 | 4.72 | 4.08 | 5.13 | 3.87 | 4.86 | |
| 11.30 | 12.31 | 12.82 | 13.20 | 14.59 | 15.64 | 16.12 | 14.96 | 16.83 | 17.30 | |
| 1.88 | 2.49 | 2.36 | 2.37 | 2.36 | 2.36 | 2.46 | 2.53 | 2.86 | 3.03 | |
| 7.22 | 8.32 | 8.38 | 8.36 | 7.99 | 5.86 | 4.61 | 4.73 | 9.69 | 11.44 | |
| 40.11 | 39.95 | 40.96 | 40.77 | 44.45 | 43.88 | 43.35 | 45.12 | 53.12 | 57.30 | |
| Growth | −0.4% | +2.5% | −0.5% | +9.0% | −1.3% | −1.2% | +4.1% | +17.7% | +7.9% | |
| Equity | ||||||||||
| 4.97 | 4.65 | 5.43 | 1.17 | 1.21 | −0.28 | −0.64 | −0.29 | 0.78 | 2.01 | |
| 6.81 | 6.06 | 6.33 | 1.79 | 1.79 | −0.71 | −2.96 | −3.21 | −2.78 | −2.88 | |
| Growth | −11.0% | +4.4% | −71.7% | +0.1% | −139.6% | |||||
| Per share and net cash | ||||||||||
| 316.5 | 308.8 | 298.1 | 292.4 | 290.4 | 272.5 | 250.7 | 243.8 | 238.8 | 232.6 | |
| calc | 21.51 | 19.62 | 21.23 | 6.12 | 6.17 | −2.60 | −11.80 | −13.18 | −11.65 | −12.40 |
Lines marked calc are worked out here from filed figures; point at one for how.