Closing prices at the end of each trading day, from 8 May 2019. 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 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 0.31 | 0.46 | −0.15 | −0.59 | 0.81 | 0.80 | 0.50 | 0.55 | 0.14 | 0.26 |
| Growth | +46.9% | −132.8% | −1.9% | −37.0% | +10.3% | −74.7% | +87.6% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.18 | 0.16 | 0.20 | 0.22 | 0.24 | 0.25 | 0.34 | 0.32 | 0.21 | 0.31 |
| Capital expenditure | n/a | −0.02 | −0.01 | −0.01 | −0.01 | −0.02 | −0.01 | −0.01 | −0.00 | −0.00 |
| Free cash flow | n/a | 0.14 | 0.18 | 0.21 | 0.23 | 0.23 | 0.33 | 0.31 | 0.20 | 0.31 |
| Growth | +30.2% | +15.0% | +9.8% | +1.3% | +41.6% | −4.7% | −35.5% | +52.2% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash and securities | 0.17 | 0.23 | 0.18 | 0.67 | 0.30 | 0.15 | 0.20 | 0.28 | 0.13 | 0.25 |
| Total debt | 21.30 | 22.51 | 22.82 | 23.67 | 25.19 | 26.53 | 28.49 | 30.23 | 32.26 | 33.51 |
| Net cash (debt) | −21.13 | −22.28 | −22.64 | −23.00 | −24.89 | −26.37 | −28.29 | −29.95 | −32.12 | −33.26 |
| Shareholders’ equity | 1.07 | 1.47 | 1.28 | 0.63 | 1.37 | 2.11 | 2.56 | 2.99 | 3.08 | 3.29 |
| Debt to equity | 19.91 | 15.27 | 17.87 | 37.81 | 18.32 | 12.54 | 11.12 | 10.11 | 10.46 | 10.18 |
In billions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2017 31 May 2017 | FY2018 31 May 2018 | FY2019 31 May 2019 | FY2020 31 May 2020 | FY2021 31 May 2021 | FY2022 31 May 2022 | FY2023 31 May 2023 | FY2024 31 May 2024 | FY2025 31 May 2025 | FY2026 31 May 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 0.17 | 0.23 | 0.18 | 0.67 | 0.30 | 0.15 | 0.20 | 0.28 | 0.13 | 0.25 | |
| 0.12 | 0.12 | 0.12 | 0.09 | 0.09 | 0.10 | 0.09 | 0.09 | 0.08 | 0.08 | |
| 25.21 | 26.69 | 27.12 | 28.16 | 29.64 | 31.25 | 34.01 | 36.18 | 38.33 | 39.70 | |
| Growth | +5.9% | +1.6% | +3.8% | +5.3% | +5.4% | +8.8% | +6.4% | +5.9% | +3.6% | |
| Liabilities | ||||||||||
| 3.34 | 3.80 | 3.61 | 3.96 | 4.58 | 4.98 | 4.55 | 4.33 | 5.09 | 5.16 | |
| 17.96 | 18.71 | 19.21 | 19.71 | 20.60 | 21.55 | 23.95 | 25.90 | 27.16 | 28.35 | |
| calc | 21.30 | 22.51 | 22.82 | 23.67 | 25.19 | 26.53 | 28.49 | 30.23 | 32.26 | 33.51 |
| 24.11 | 25.18 | 25.82 | 27.51 | 28.24 | 29.11 | 31.42 | 33.17 | 35.22 | 36.39 | |
| Equity | ||||||||||
| 1.06 | 1.47 | 1.28 | 0.63 | 1.37 | 2.11 | 2.55 | 2.99 | 3.08 | 3.29 | |
| 1.07 | 1.47 | 1.28 | 0.63 | 1.37 | 2.11 | 2.56 | 2.99 | 3.08 | 3.29 | |
| Growth | +37.8% | −13.4% | −51.0% | +119.6% | +53.8% | +21.2% | +16.8% | +3.0% | +6.7% | |
| Per share and net cash | ||||||||||
| calc | −21.13 | −22.28 | −22.64 | −23.00 | −24.89 | −26.37 | −28.29 | −29.95 | −32.12 | −33.26 |
| 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
Lines marked calc are worked out here from filed figures; point at one for how.