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 | 22.26 | 22.61 | 24.27 | 23.53 | 33.57 | 44.20 | 35.82 | 38.96 | 44.28 |
| Growth | +1.6% | +7.4% | −3.1% | +42.6% | +31.7% | −19.0% | +8.8% | +13.7% | |
| Operating income | 2.58 | 0.62 | 7.67 | 6.26 | 9.79 | 15.86 | 7.79 | 10.07 | 12.36 |
| Net income | 2.45 | −4.96 | 4.39 | 5.20 | 9.04 | 12.94 | 7.23 | 10.14 | 5.54 |
| Growth | −303.0% | +18.5% | +74.0% | +43.0% | −44.1% | +40.2% | −45.4% | ||
| EPS, diluted | 1.64 | −3.39 | 3.59 | 4.52 | 7.87 | 11.37 | 6.42 | 8.97 | 5.01 |
| Growth | −306.7% | +25.9% | +74.1% | +44.5% | −43.5% | +39.7% | −44.1% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 11.6% | 2.7% | 31.6% | 26.6% | 29.2% | 35.9% | 21.7% | 25.8% | 27.9% |
| Net margin | 11.0% | −22.0% | 18.1% | 22.1% | 26.9% | 29.3% | 20.2% | 26.0% | 12.5% |
| Free cash flow margin | 19.4% | 13.8% | 26.4% | 18.7% | 25.8% | 15.5% | 27.5% | 28.6% | 28.9% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 5.00 | 3.91 | 7.29 | 5.81 | 10.54 | 9.10 | 11.30 | 12.20 | 14.01 |
| Capital expenditure | −0.69 | −0.78 | −0.89 | −1.41 | −1.89 | −2.26 | −1.45 | −1.04 | −1.19 |
| Free cash flow | 4.31 | 3.12 | 6.40 | 4.41 | 8.65 | 6.83 | 9.85 | 11.16 | 12.82 |
| Growth | −27.5% | +104.8% | −31.1% | +96.2% | −21.0% | +44.1% | +13.3% | +14.9% | |
| Buybacks | −1.34 | −22.58 | −1.79 | −2.45 | −3.37 | −3.13 | −2.97 | −4.12 | −8.79 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 35.03 | 11.78 | 11.84 | 6.71 | 7.12 | 2.77 | 8.45 | 7.85 | 5.52 |
| Total debt | 20.89 | 15.37 | 15.43 | 15.23 | 15.25 | 14.98 | 15.40 | 14.63 | 14.81 |
| Net cash (debt) | 14.14 | −3.59 | −3.60 | −8.52 | −8.13 | −12.21 | −6.95 | −6.79 | −9.29 |
| Shareholders’ equity | 30.73 | 0.81 | 4.91 | 6.08 | 9.95 | 18.01 | 21.58 | 26.27 | 21.21 |
| Debt to equity | 0.68 | 19.04 | 3.14 | 2.51 | 1.53 | 0.83 | 0.71 | 0.56 | 0.70 |
In billions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2017 24 Sep 2017 | FY2018 30 Sep 2018 | FY2019 29 Sep 2019 | FY2020 27 Sep 2020 | FY2021 26 Sep 2021 | FY2022 25 Sep 2022 | FY2023 24 Sep 2023 | FY2024 29 Sep 2024 | FY2025 28 Sep 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| 35.03 | 11.78 | 11.84 | 6.71 | 7.12 | 2.77 | 8.45 | 7.85 | 5.52 | |
| 3.58 | 2.67 | 1.05 | 2.69 | 2.21 | 4.18 | 1.92 | 2.35 | 2.86 | |
| 2.04 | 1.69 | 1.40 | 2.60 | 3.23 | 6.34 | 6.42 | 6.42 | 6.53 | |
| 3.22 | 2.98 | 3.08 | 3.71 | 4.56 | 5.17 | 5.04 | 4.67 | 4.69 | |
| 6.62 | 6.50 | 6.28 | 6.32 | 7.25 | 10.51 | 10.64 | 10.80 | 11.36 | |
| 65.50 | 32.72 | 32.96 | 35.59 | 41.24 | 49.01 | 51.04 | 55.15 | 50.14 | |
| Growth | −50.0% | +0.7% | +8.0% | +15.9% | +18.9% | +4.1% | +8.1% | −9.1% | |
| Liabilities | |||||||||
| 1.50 | 0.00 | 2.00 | 0.00 | 1.54 | 1.45 | 0.91 | 1.36 | 0.00 | |
| 19.40 | 15.37 | 13.44 | 15.23 | 13.70 | 13.54 | 14.48 | 13.27 | 14.81 | |
| calc | 20.89 | 15.37 | 15.43 | 15.23 | 15.25 | 14.98 | 15.40 | 14.63 | 14.81 |
| 34.74 | 31.91 | 28.05 | 29.52 | 31.29 | 31.00 | 29.46 | 28.88 | 28.94 | |
| Equity | |||||||||
| 30.09 | 0.54 | 4.47 | 5.28 | 9.82 | 17.84 | 20.73 | 25.69 | 20.65 | |
| 30.73 | 0.81 | 4.91 | 6.08 | 9.95 | 18.01 | 21.58 | 26.27 | 21.21 | |
| Growth | −97.4% | +508.3% | +23.8% | +63.7% | +81.0% | +19.8% | +21.7% | −19.3% | |
| Per share and net cash | |||||||||
| calc | 14.14 | −3.59 | −3.60 | −8.52 | −8.13 | −12.21 | −6.95 | −6.79 | −9.29 |
| 1,474 | 1,219 | 1,145 | 1,131 | 1,125 | 1,121 | 1,114 | 1,113 | 1,074 | |
| calc | 20.84 | 0.66 | 4.29 | 5.37 | 8.84 | 16.07 | 19.37 | 23.61 | 19.74 |
Lines marked calc are worked out here from filed figures; point at one for how.