Closing prices at the end of each trading day, from 24 Nov 2020. 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.
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Revenue | 4.71 | 4.72 | 5.59 | 6.32 | 7.11 | 9.62 | 9.83 |
| Growth | +0.2% | +18.4% | +13.2% | +12.5% | +35.2% | +2.2% | |
| Operating income | 0.29 | 0.31 | 0.57 | 0.64 | 0.66 | 0.60 | −0.92 |
| Net income | 0.12 | 0.16 | 0.41 | 0.44 | 0.31 | 0.25 | −1.28 |
| Growth | +40.7% | +146.1% | +7.3% | −27.9% | −20.0% | −609.1% | |
| EPS, diluted | 2.27 | 3.19 | 7.70 | 8.28 | 5.70 | 3.71 | −20.36 |
| Growth | +40.5% | +141.4% | +7.5% | −31.2% | −34.9% | −648.8% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Gross margin | 37.1% | 35.2% | 35.3% | 35.7% | 36.2% | 35.9% | 35.0% |
| Operating margin | 6.3% | 6.5% | 10.2% | 10.1% | 9.3% | 6.2% | −9.3% |
| Net margin | 2.5% | 3.5% | 7.3% | 6.9% | 4.4% | 2.6% | −13.0% |
| Free cash flow margin | 7.2% | 7.1% | 6.5% | 7.3% | 7.0% | 4.5% | 5.8% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.45 | 0.51 | 0.51 | 0.60 | 0.68 | 0.67 | 0.81 |
| Capital expenditure | −0.11 | −0.17 | −0.15 | −0.14 | −0.18 | −0.24 | −0.23 |
| Free cash flow | 0.34 | 0.34 | 0.37 | 0.46 | 0.50 | 0.43 | 0.57 |
| Growth | −0.7% | +8.6% | +26.2% | +8.0% | −13.8% | +33.5% | |
| Buybacks | 0.00 | 0.00 | −0.03 | −0.12 | −0.06 | −0.14 | −0.17 |
| Dividends paid | 0.00 | 0.00 | −0.01 | −0.05 | −0.06 | −0.08 | −0.09 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 0.08 | 0.15 | 0.18 | 0.15 | 0.30 | 0.24 | 0.33 |
| Total debt | n/a | 1.15 | 0.80 | 2.22 | 4.94 | 4.74 | 4.64 |
| Net cash (debt) | n/a | −0.99 | −0.62 | −2.08 | −4.65 | −4.50 | −4.31 |
| Shareholders’ equity | 1.47 | 2.30 | 2.62 | 2.70 | 4.14 | 4.04 | 2.74 |
| Debt to equity | n/a | 0.50 | 0.31 | 0.83 | 1.19 | 1.17 | 1.69 |
In billions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 |
|---|---|---|---|---|---|---|---|
| Assets | |||||||
| 0.08 | 0.15 | 0.18 | 0.15 | 0.30 | 0.24 | 0.33 | |
| n/a | 1.08 | 1.21 | 1.39 | 1.89 | 1.93 | 2.00 | |
| n/a | 0.45 | 0.41 | 0.40 | 0.75 | 0.71 | 0.74 | |
| 1.83 | 1.84 | 1.81 | 2.90 | 5.08 | 4.99 | 3.67 | |
| n/a | 5.18 | 5.05 | 6.67 | 12.49 | 11.99 | 10.76 | |
| Growth | −2.5% | +32.2% | +87.3% | −4.0% | −10.3% | ||
| Liabilities | |||||||
| n/a | 0.03 | 0.00 | 0.00 | 0.00 | 0.00 | 0.07 | |
| n/a | 1.11 | 0.80 | 2.22 | 4.94 | 4.73 | 4.57 | |
| calc | n/a | 1.15 | 0.80 | 2.22 | 4.94 | 4.74 | 4.64 |
| n/a | 2.88 | 2.43 | 3.97 | 8.35 | 7.95 | 8.02 | |
| Equity | |||||||
| n/a | 0.00 | 0.39 | 0.77 | 1.02 | 1.19 | −0.18 | |
| 1.47 | 2.30 | 2.62 | 2.70 | 4.14 | 4.04 | 2.74 | |
| Growth | +56.6% | +13.8% | +2.9% | +53.7% | −2.5% | −32.1% | |
| Per share and net cash | |||||||
| calc | n/a | −0.99 | −0.62 | −2.08 | −4.65 | −4.50 | −4.31 |
| n/a | 51.2 | 51.6 | 51.1 | 65.7 | 64.2 | 61.7 | |
| calc | n/a | 44.95 | 50.79 | 52.76 | 63.03 | 62.89 | 44.45 |
Lines marked calc are worked out here from filed figures; point at one for how.