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 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 19.06 | 22.10 | 25.28 | 27.27 | 29.29 | 33.48 | 34.70 | 28.88 | 29.80 |
| Growth | +15.9% | +14.4% | +7.8% | +7.4% | +14.3% | +3.7% | −16.8% | +3.2% | |
| Operating income | 0.41 | 0.54 | 0.70 | 0.50 | 1.06 | 1.39 | 1.54 | 2.01 | 1.18 |
| Net income | 0.13 | 0.09 | 0.29 | 0.05 | 0.70 | 1.00 | 0.82 | 1.39 | 0.66 |
| Growth | −33.1% | +232.4% | −81.2% | +1,188.9% | +43.1% | −17.9% | +69.7% | −52.7% | |
| EPS, diluted | 0.69 | 0.49 | 1.81 | 0.35 | 4.58 | 6.90 | 6.02 | 11.17 | 5.92 |
| Growth | −29.0% | +269.4% | −80.7% | +1,208.6% | +50.7% | −12.8% | +85.5% | −47.0% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 8.1% | 7.7% | 7.6% | 7.1% | 8.1% | 7.9% | 8.3% | 9.3% | 8.9% |
| Operating margin | 2.2% | 2.5% | 2.8% | 1.8% | 3.6% | 4.2% | 4.4% | 7.0% | 4.0% |
| Net margin | 0.7% | 0.4% | 1.1% | 0.2% | 2.4% | 3.0% | 2.4% | 4.8% | 2.2% |
| Free cash flow margin | −11.4% | −9.7% | 0.7% | 1.0% | 0.9% | 0.8% | 2.0% | 3.2% | 3.9% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −1.46 | −1.11 | 1.19 | 1.26 | 1.43 | 1.65 | 1.73 | 1.72 | 1.64 |
| Capital expenditure | −0.72 | −1.04 | −1.01 | −0.98 | −1.16 | −1.39 | −1.03 | −0.78 | −0.47 |
| Free cash flow | −2.18 | −2.14 | 0.19 | 0.27 | 0.27 | 0.27 | 0.70 | 0.93 | 1.17 |
| Growth | +45.7% | +0.0% | −2.9% | +164.7% | +32.4% | +25.8% | |||
| Buybacks | −0.31 | −0.45 | −0.35 | −0.22 | −0.43 | −0.70 | −0.49 | −2.50 | −1.00 |
| Dividends paid | −0.06 | −0.06 | −0.05 | −0.05 | −0.05 | −0.05 | −0.05 | −0.04 | −0.04 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 1.19 | 1.26 | 1.16 | 1.39 | 1.57 | 1.48 | 1.80 | 2.20 | 1.93 |
| Total debt | 2.05 | 2.52 | 2.50 | 2.73 | 2.88 | 2.88 | 2.88 | 2.88 | 2.89 |
| Net cash (debt) | −0.86 | −1.26 | −1.33 | −1.33 | −1.31 | −1.40 | −1.07 | −0.68 | −0.95 |
| Shareholders’ equity | 2.35 | 1.95 | 1.89 | 1.81 | 2.14 | 2.45 | 2.87 | 1.74 | 1.51 |
| Debt to equity | 0.87 | 1.29 | 1.32 | 1.51 | 1.35 | 1.17 | 1.00 | 1.66 | 1.91 |
In billions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2017 31 Aug 2017 | FY2018 31 Aug 2018 | FY2019 31 Aug 2019 | FY2020 31 Aug 2020 | FY2021 31 Aug 2021 | FY2022 31 Aug 2022 | FY2023 31 Aug 2023 | FY2024 31 Aug 2024 | FY2025 31 Aug 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| 1.19 | 1.26 | 1.16 | 1.39 | 1.57 | 1.48 | 1.80 | 2.20 | 1.93 | |
| n/a | n/a | n/a | n/a | 3.14 | 4.00 | 3.65 | n/a | n/a | |
| 2.94 | 3.46 | 3.02 | 3.13 | 4.41 | 6.13 | 5.21 | 4.28 | 4.68 | |
| 3.23 | 3.20 | 3.33 | 3.67 | n/a | n/a | n/a | n/a | n/a | |
| 0.61 | 0.63 | 0.62 | 0.70 | 0.72 | 0.70 | 0.62 | 0.66 | 0.84 | |
| 11.10 | 12.05 | 12.97 | 14.40 | 16.65 | 19.72 | 19.42 | 17.35 | 18.54 | |
| Growth | +8.6% | +7.7% | +11.0% | +15.7% | +18.4% | −1.5% | −10.7% | +6.9% | |
| Liabilities | |||||||||
| 0.44 | 0.03 | 0.38 | 0.05 | 0.00 | 0.30 | 0.00 | 0.00 | 0.50 | |
| 1.61 | 2.49 | 2.12 | 2.68 | 2.88 | 2.58 | 2.88 | 2.88 | 2.39 | |
| calc | 2.05 | 2.52 | 2.50 | 2.73 | 2.88 | 2.88 | 2.88 | 2.88 | 2.89 |
| 8.73 | 10.08 | 11.07 | 12.57 | 14.52 | 17.27 | 16.56 | 15.61 | 17.03 | |
| Equity | |||||||||
| 1.73 | 1.76 | 2.04 | 2.04 | 2.69 | 3.64 | 4.41 | 5.76 | 6.38 | |
| 2.35 | 1.95 | 1.89 | 1.81 | 2.14 | 2.45 | 2.87 | 1.74 | 1.51 | |
| Growth | −17.1% | −3.2% | −4.1% | +17.9% | +14.7% | +16.9% | −39.4% | −12.9% | |
| Per share and net cash | |||||||||
| calc | −0.86 | −1.26 | −1.33 | −1.33 | −1.31 | −1.40 | −1.07 | −0.68 | −0.95 |
| 177.7 | 164.6 | 153.5 | 150.3 | 144.5 | 135.5 | 131.3 | 113.7 | 107.5 | |
| calc | 13.24 | 11.85 | 12.29 | 12.05 | 14.78 | 18.09 | 21.83 | 15.27 | 14.08 |
Lines marked calc are worked out here from filed figures; point at one for how.