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.
Revenue and profit
What the business sells, and what is left of it. Point at a year for the detail.
Net income
FY2020
FY2021
FY2022
FY2023
FY2024
FY2025
Net income
54.9
340.3
153.4
258.6
273.8
376.6
Growth
+520.1%
−54.9%
+68.6%
+5.9%
+37.6%
EPS, diluted
0.37
2.03
0.90
1.52
1.36
1.42
Growth
+448.6%
−55.7%
+68.9%
−10.5%
+4.4%
Cash flow
The cash the business makes, what it reinvests, and what it hands back. Point at a year for the detail.
Operating cash flow
FY2020
FY2021
FY2022
FY2023
FY2024
FY2025
Operating cash flow
187.7
−306.0
−416.5
195.4
343.9
−113.6
Buybacks
−45.5
0.0
0.0
−16.9
−4.8
−40.6
Dividends paid
−136.4
−139.1
−155.2
−191.5
−338.2
−368.2
Balance sheet
What it holds against what it owes, at each year end. Point at a year for the detail.
CashTotal debt
FY2020
FY2021
FY2022
FY2023
FY2024
FY2025
Cash
184.4
175.6
117.3
65.6
123.1
11.9
Total debt
n/a
2,551.4
3,076.4
3,117.7
4,599.4
4,900.8
Net cash (debt)
n/a
−2,375.8
−2,959.1
−3,052.1
−4,476.3
−4,888.8
Shareholders’ equity
2,396.2
2,582.7
2,544.5
2,547.9
4,014.5
3,982.6
Debt to equity
n/a
0.99
1.21
1.22
1.15
1.23
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
Financial statements FY2025 · 10-K
Income statement
In millions of USD, except per-share figures; shares in millions. Fiscal years ending September, each column as last filed with the SEC.
Click a line to chart it
Fiscal year
FY202030 Sep 2020
FY202130 Sep 2021
FY202230 Sep 2022
FY202330 Sep 2023
FY202430 Sep 2024
FY202530 Sep 2025
SG&AUSD millions
1.2
1.4
1.7
1.5
1.5
1.9
Revenue and profit
1.2
1.4
1.7
1.5
1.5
1.9
54.9
340.3
153.4
258.6
273.8
376.6
Growth
+520.1%
−54.9%
+68.6%
+5.9%
+37.6%
Per share
0.37
2.03
0.90
1.52
1.36
1.42
0.37
2.03
0.90
1.52
1.36
1.42
Growth
+448.6%
−55.7%
+68.9%
−10.5%
+4.4%
148.9
168.0
170.7
170.3
201.3
266.0
148.9
168.0
170.7
170.3
201.3
266.0
Growth
+12.8%
+1.6%
−0.2%
+18.2%
+32.2%
Five years in brief
Worked out from the figures above, not from a press release
The diluted share count rose 78.6% in five years, which is dilution.