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 | 16.39 | 17.51 | 18.88 | 20.83 | 5.60 | 1.91 | 12.17 | 21.59 | 25.02 | 26.62 |
| Growth | +6.8% | +7.8% | +10.3% | −73.1% | −65.9% | +537.7% | +77.5% | +15.9% | +6.4% | |
| Operating income | 3.07 | 2.81 | 3.33 | 3.28 | −8.87 | −7.09 | −4.38 | 1.96 | 3.57 | 4.48 |
| Net income | 2.78 | 2.61 | 3.15 | 2.99 | −10.24 | −9.50 | −6.09 | −0.07 | 1.92 | 2.76 |
| Growth | −6.2% | +21.0% | −5.1% | −442.3% | +44.1% | |||||
| EPS, diluted | 3.72 | 3.59 | 4.44 | 4.32 | −13.20 | −8.46 | −5.16 | −0.06 | 1.44 | 2.02 |
| Growth | −3.5% | +23.7% | −2.7% | −405.6% | +40.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 18.7% | 16.0% | 17.6% | 15.7% | −158.4% | −371.5% | −36.0% | 9.1% | 14.3% | 16.8% |
| Net margin | 17.0% | 14.9% | 16.7% | 14.4% | −182.9% | −498.0% | −50.1% | −0.3% | 7.7% | 10.4% |
| Free cash flow margin | 12.6% | 13.6% | 9.5% | 0.2% | −177.3% | −404.4% | −54.3% | 4.6% | 5.2% | 9.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 5.13 | 5.32 | 5.55 | 5.48 | −6.30 | −4.11 | −1.67 | 4.28 | 5.92 | 6.22 |
| Capital expenditure | −3.06 | −2.94 | −3.75 | −5.43 | −3.62 | −3.61 | −4.94 | −3.28 | −4.63 | −3.61 |
| Free cash flow | 2.07 | 2.38 | 1.80 | 0.05 | −9.92 | −7.72 | −6.61 | 1.00 | 1.30 | 2.61 |
| Growth | +14.8% | −24.3% | −97.4% | −21,667.4% | +30.1% | +101.0% | ||||
| Buybacks | −2.34 | −0.55 | −1.47 | −0.60 | −0.01 | 0.00 | 0.00 | n/a | n/a | n/a |
| Dividends paid | −0.98 | −1.09 | −1.36 | −1.39 | −0.69 | 0.00 | 0.00 | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.60 | 0.40 | 0.98 | 0.52 | 9.51 | 8.94 | 4.03 | 2.42 | 1.21 | 1.93 |
| Total debt | 8.94 | 8.71 | 9.48 | 11.27 | 23.87 | 30.44 | 34.35 | 30.57 | 27.47 | 26.64 |
| Net cash (debt) | −8.34 | −8.32 | −8.49 | −10.75 | −14.36 | −21.50 | −30.32 | −28.16 | −26.26 | −24.71 |
| Shareholders’ equity | 22.60 | 24.22 | 24.44 | 25.37 | 20.56 | 12.14 | 7.07 | 6.88 | 9.25 | 12.28 |
| Debt to equity | 0.40 | 0.36 | 0.39 | 0.44 | 1.16 | 2.51 | 4.86 | 4.44 | 2.97 | 2.17 |
In billions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2016 30 Nov 2016 | FY2017 30 Nov 2017 | FY2018 30 Nov 2018 | FY2019 30 Nov 2019 | FY2020 30 Nov 2020 | FY2021 30 Nov 2021 | FY2022 30 Nov 2022 | FY2023 30 Nov 2023 | FY2024 30 Nov 2024 | FY2025 30 Nov 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 18.7% | 16.0% | 17.6% | 15.7% | −158.4% | −371.5% | −36.0% | 9.1% | 14.3% | 16.8% | |
| 17.3% | 15.2% | 17.0% | 14.7% | −183.3% | −499.1% | −50.0% | −0.3% | 7.7% | 10.4% | |
| 17.0% | 14.9% | 16.7% | 14.4% | −182.9% | −498.0% | −50.1% | −0.3% | 7.7% | 10.4% | |
| 12.6% | 13.6% | 9.5% | 0.2% | −177.3% | −404.4% | −54.3% | 4.6% | 5.2% | 9.8% | |
| Spending | ||||||||||
| 13.4% | 12.9% | 13.0% | 11.9% | 33.6% | 98.8% | 20.7% | 13.7% | 13.0% | 12.8% | |
| 18.7% | 16.8% | 19.9% | 26.1% | 64.7% | 189.0% | 40.6% | 15.2% | 18.5% | 13.6% | |
| −1.7% | 2.3% | 1.7% | 2.3% | n/a | n/a | n/a | n/a | −0.1% | 0.4% | |
| Returns | ||||||||||
| 12.3% | 10.8% | 12.9% | 11.8% | −49.8% | −78.2% | −86.2% | −1.1% | 20.7% | 22.5% | |
| 7.1% | 6.4% | 7.4% | 6.6% | −19.1% | −17.8% | −11.8% | −0.2% | 3.9% | 5.3% | |
| Balance and payout | ||||||||||
| 0.40 | 0.36 | 0.39 | 0.44 | 1.16 | 2.51 | 4.86 | 4.44 | 2.97 | 2.17 | |
| 35.2% | 41.7% | 43.0% | 46.4% | n/a | n/a | n/a | n/a | n/a | n/a | |
| 160.1% | 68.9% | 156.8% | 4,326.1% | n/a | n/a | n/a | n/a | n/a | n/a | |