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 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 16.76 | 17.62 | 19.74 | 25.09 | 30.40 | 50.89 | 57.25 | 58.28 | 63.30 | 67.84 |
| Growth | +5.1% | +12.1% | +27.1% | +21.2% | +67.4% | +12.5% | +1.8% | +8.6% | +7.2% | |
| Operating income | 0.21 | 0.25 | 0.28 | −0.10 | 0.20 | 0.33 | 0.77 | 0.83 | 0.82 | 0.89 |
| Net income | 0.10 | 0.20 | 0.17 | −0.11 | 0.04 | 0.11 | 0.40 | 0.44 | 0.34 | 0.36 |
| Growth | +106.3% | −16.1% | −168.4% | +176.4% | +253.1% | +9.7% | −22.0% | +5.6% | ||
| EPS, diluted | 0.93 | 1.90 | 1.59 | −1.01 | 0.30 | 0.74 | 2.54 | 2.79 | 2.18 | 2.29 |
| Growth | +104.3% | −16.3% | −163.5% | +146.7% | +243.2% | +9.8% | −21.9% | +5.0% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 12.7% | 13.0% | 12.7% | 11.4% | 11.6% | 10.3% | 10.9% | 11.3% | 11.7% | 11.9% |
| Operating margin | 1.3% | 1.4% | 1.4% | −0.4% | 0.7% | 0.6% | 1.3% | 1.4% | 1.3% | 1.3% |
| Net margin | 0.6% | 1.1% | 0.8% | −0.5% | 0.1% | 0.2% | 0.7% | 0.7% | 0.5% | 0.5% |
| Free cash flow margin | 0.4% | 1.3% | 0.9% | 1.9% | −0.4% | 0.1% | 1.0% | 1.3% | 1.1% | 1.5% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.20 | 0.37 | 0.32 | 0.62 | 0.06 | 0.28 | 0.83 | 1.16 | 1.21 | 1.41 |
| Capital expenditure | −0.14 | −0.14 | −0.14 | −0.16 | −0.19 | −0.22 | −0.27 | −0.40 | −0.51 | −0.38 |
| Free cash flow | 0.06 | 0.23 | 0.18 | 0.47 | −0.12 | 0.06 | 0.56 | 0.77 | 0.70 | 1.03 |
| Growth | +268.9% | −21.4% | +161.1% | −126.7% | +822.0% | +36.5% | −8.2% | +46.2% | ||
| Buybacks | n/a | n/a | −0.01 | −0.01 | 0.00 | 0.00 | −0.01 | −0.08 | −0.06 | −0.00 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.02 | 0.02 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Total debt | 1.25 | 1.12 | 1.20 | 2.36 | 2.24 | 3.91 | 3.46 | 3.20 | 5.39 | 5.01 |
| Net cash (debt) | −1.23 | −1.11 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 0.93 | 1.14 | 1.30 | 2.01 | 2.11 | 3.30 | 3.75 | 4.13 | 4.47 | 4.90 |
| Debt to equity | 1.35 | 0.99 | 0.93 | 1.17 | 1.06 | 1.18 | 0.92 | 0.78 | 1.20 | 1.02 |
In billions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2017 1 Jul 2017 | FY2018 30 Jun 2018 | FY2019 29 Jun 2019 | FY2020 27 Jun 2020 | FY2021 3 Jul 2021 | FY2022 2 Jul 2022 | FY2023 1 Jul 2023 | FY2024 29 Jun 2024 | FY2025 28 Jun 2025 | FY2026 27 Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 0.02 | 0.02 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 1.03 | 1.07 | 1.23 | 1.26 | 1.58 | 2.31 | 2.40 | 2.48 | 2.83 | 3.05 | |
| 1.01 | 1.05 | 1.36 | 1.55 | 1.84 | 3.43 | 3.39 | 3.31 | 3.89 | 4.33 | |
| 0.74 | 0.80 | 0.95 | 1.48 | 1.59 | 2.13 | 2.26 | 2.79 | 4.46 | 4.78 | |
| 0.72 | 0.74 | 0.77 | 1.35 | 1.35 | 2.28 | 2.30 | 2.42 | 3.48 | 3.57 | |
| 3.80 | 4.00 | 4.65 | 7.72 | 7.85 | 12.38 | 12.50 | 13.39 | 17.88 | 18.85 | |
| Growth | +5.2% | +16.3% | +65.9% | +1.6% | +57.8% | +1.0% | +7.2% | +33.5% | +5.4% | |
| Liabilities | ||||||||||
| 0.01 | n/a | n/a | 0.11 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| 1.24 | 1.12 | 1.20 | 2.25 | 2.24 | 3.91 | 3.46 | 3.20 | 5.39 | 5.01 | |
| calc | 1.25 | 1.12 | 1.20 | 2.36 | 2.24 | 3.91 | 3.46 | 3.20 | 5.39 | 5.01 |
| 2.88 | 2.87 | 3.36 | 5.71 | 5.74 | 9.08 | 8.75 | 9.27 | 13.41 | 13.95 | |
| Equity | ||||||||||
| 0.07 | 0.26 | 0.43 | 0.32 | 0.36 | 0.47 | 0.87 | 1.30 | 1.64 | 2.00 | |
| 0.93 | 1.14 | 1.30 | 2.01 | 2.11 | 3.30 | 3.75 | 4.13 | 4.47 | 4.90 | |
| Growth | +22.7% | +14.3% | +54.9% | +4.7% | +56.7% | +13.5% | +10.2% | +8.4% | +9.5% | |
| Per share and net cash | ||||||||||
| calc | −1.23 | −1.11 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| 100.8 | 103.2 | 103.8 | 131.3 | 132.5 | 153.6 | 154.5 | 154.2 | 154.9 | 156.1 | |
| calc | 9.18 | 11.00 | 12.51 | 15.31 | 15.90 | 21.48 | 24.24 | 26.76 | 28.87 | 31.39 |
Lines marked calc are worked out here from filed figures; point at one for how.