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 | 10.95 | 12.65 | 20.57 | 22.26 | 22.49 | 27.13 | 33.67 | 34.23 | 35.44 | 34.19 |
| Growth | +15.5% | +62.7% | +8.2% | +1.0% | +20.6% | +24.1% | +1.7% | +3.5% | −3.5% | |
| Operating income | 1.56 | 1.48 | 2.46 | 2.78 | 3.48 | n/a | n/a | n/a | n/a | n/a |
| Net income | 0.91 | 0.81 | 1.70 | 1.85 | 2.47 | 4.43 | 4.61 | 3.94 | 3.93 | 2.08 |
| Growth | −11.1% | +109.2% | +9.0% | +33.3% | +79.7% | +4.2% | −14.6% | −0.2% | −47.2% | |
| EPS, diluted | 3.86 | 3.38 | 5.44 | 5.74 | 7.85 | 14.27 | 15.72 | 13.73 | 14.31 | n/a |
| Growth | −12.4% | +60.9% | +5.5% | +36.8% | +81.8% | +10.2% | −12.7% | +4.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 14.3% | 11.7% | 12.0% | 12.5% | 15.5% | n/a | n/a | n/a | n/a | n/a |
| Net margin | 8.3% | 6.4% | 8.2% | 8.3% | 11.0% | 16.3% | 13.7% | 11.5% | 11.1% | 6.1% |
| Free cash flow margin | 3.9% | 6.9% | 7.6% | 6.3% | 18.3% | 9.1% | 9.5% | 14.8% | 6.3% | 0.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.51 | 0.98 | 1.69 | 1.48 | 4.19 | 2.53 | 3.27 | 5.18 | 2.40 | 0.22 |
| Capital expenditure | −0.08 | −0.11 | −0.13 | −0.09 | −0.07 | −0.07 | −0.06 | −0.10 | −0.17 | −0.19 |
| Free cash flow | 0.43 | 0.87 | 1.56 | 1.40 | 4.12 | 2.47 | 3.21 | 5.08 | 2.23 | 0.03 |
| Growth | +101.8% | +79.3% | −10.6% | +195.0% | −40.1% | +30.0% | +58.3% | −56.1% | −98.7% | |
| Buybacks | −0.02 | −0.03 | −0.30 | −0.52 | −0.32 | −1.43 | −1.04 | −1.18 | −2.26 | −1.81 |
| Dividends paid | −0.04 | −0.04 | −0.05 | −0.05 | −0.20 | −0.31 | −0.44 | −0.43 | −0.55 | −0.52 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 1.33 | 2.65 | 1.56 | 1.45 | 2.86 | 2.96 | 4.82 | 6.57 | 4.91 | 3.76 |
| Total debt | n/a | n/a | n/a | 9.57 | 7.42 | n/a | n/a | n/a | 4.19 | 5.87 |
| Net cash (debt) | n/a | n/a | n/a | −8.13 | −4.56 | n/a | n/a | n/a | 0.72 | −2.12 |
| Shareholders’ equity | 7.03 | 7.87 | 14.58 | 15.95 | 17.99 | 20.82 | 24.10 | 26.58 | 27.87 | 21.96 |
| Debt to equity | n/a | n/a | n/a | 0.60 | 0.41 | n/a | n/a | n/a | 0.15 | 0.27 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 1.33 | 2.65 | 1.56 | 1.45 | 2.86 | 2.96 | 4.82 | 6.57 | 4.91 | 3.76 | |
| 0.17 | 0.22 | 0.32 | 0.28 | 0.41 | 0.34 | 0.36 | 0.40 | 0.52 | 0.64 | |
| n/a | n/a | n/a | 3.66 | 3.63 | n/a | n/a | n/a | 3.63 | 3.63 | |
| 15.36 | 18.75 | 28.57 | 29.36 | 29.94 | 33.21 | 37.98 | 39.23 | 41.31 | 34.43 | |
| Growth | +22.0% | +52.4% | +2.8% | +2.0% | +10.9% | +14.4% | +3.3% | +5.3% | −16.7% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | 9.57 | 7.42 | n/a | n/a | n/a | 4.19 | 5.87 | |
| calc | n/a | n/a | n/a | 9.57 | 7.42 | n/a | n/a | n/a | 4.19 | 5.87 |
| 8.15 | 10.76 | 13.88 | 13.33 | 11.84 | 12.21 | 13.74 | 12.53 | 13.29 | 12.29 | |
| Equity | ||||||||||
| 4.31 | 4.84 | 6.49 | 8.30 | 10.56 | 14.69 | 18.86 | 22.37 | 25.75 | 22.47 | |
| 7.03 | 7.87 | 14.58 | 15.95 | 17.99 | 20.82 | 24.10 | 26.58 | 27.87 | 21.96 | |
| Growth | +12.0% | +85.2% | +9.4% | +12.8% | +15.7% | +15.8% | +10.3% | +4.9% | −21.2% | |
| Per share and net cash | ||||||||||
| calc | n/a | n/a | n/a | −8.13 | −4.56 | n/a | n/a | n/a | 0.72 | −2.12 |
Lines marked calc are worked out here from filed figures; point at one for how.