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 | 22.39 | 24.72 | 26.51 | 23.52 | 29.06 | 32.25 | 35.98 | 36.18 | 37.18 |
| Growth | +10.4% | +7.2% | −11.3% | +23.6% | +11.0% | +11.6% | +0.6% | +2.8% | |
| Operating income | 4.13 | 3.88 | 4.08 | 1.56 | 4.87 | 4.62 | 5.87 | 5.41 | 2.94 |
| Net income | 2.88 | 4.52 | 3.60 | 0.93 | 4.20 | 3.28 | 4.12 | 3.76 | 1.86 |
| Growth | +56.6% | −20.3% | −74.2% | +352.4% | −21.9% | +25.7% | −8.8% | −50.6% | |
| EPS, diluted | 1.97 | 3.24 | 2.92 | 0.79 | 3.54 | 2.83 | 3.58 | 3.31 | 1.63 |
| Growth | +64.5% | −9.9% | −72.9% | +348.1% | −20.1% | +26.5% | −7.5% | −50.8% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 18.5% | 15.7% | 15.4% | 6.6% | 16.8% | 14.3% | 16.3% | 15.0% | 7.9% |
| Net margin | 12.9% | 18.3% | 13.6% | 3.9% | 14.5% | 10.2% | 11.5% | 10.4% | 5.0% |
| Free cash flow margin | 12.2% | 40.3% | 12.2% | 0.5% | 15.6% | 7.9% | 10.2% | 9.2% | 6.6% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 4.25 | 11.94 | 5.05 | 1.60 | 5.99 | 4.40 | 6.01 | 6.10 | 4.75 |
| Capital expenditure | −1.52 | −1.98 | −1.81 | −1.48 | −1.47 | −1.84 | −2.33 | −2.78 | −2.31 |
| Free cash flow | 2.73 | 9.96 | 3.24 | 0.11 | 4.52 | 2.56 | 3.68 | 3.32 | 2.44 |
| Growth | +264.6% | −67.5% | −96.5% | +3,857.2% | −43.4% | +43.8% | −9.7% | −26.4% | |
| Buybacks | −2.04 | −7.13 | −10.22 | −1.70 | 0.00 | −4.01 | −0.98 | −1.27 | 0.00 |
| Dividends paid | −1.45 | −1.74 | −1.76 | −1.92 | −2.12 | −2.26 | −2.43 | −2.59 | −2.77 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 2.46 | 8.76 | 2.69 | 4.35 | 6.46 | 2.82 | 3.55 | 3.29 | 3.22 |
| Total debt | 3.93 | 9.44 | 11.17 | 15.91 | 14.62 | 14.87 | 15.37 | 15.57 | 16.07 |
| Net cash (debt) | −1.47 | −0.68 | −8.48 | −11.56 | −8.16 | −12.05 | −11.81 | −12.28 | −12.86 |
| Shareholders’ equity | 5.45 | 1.17 | −6.23 | −7.81 | −5.32 | −8.71 | −7.99 | −7.45 | −8.10 |
| Debt to equity | 0.72 | 8.07 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
In billions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2017 1 Oct 2017 | FY2018 30 Sep 2018 | FY2019 29 Sep 2019 | FY2020 27 Sep 2020 | FY2021 3 Oct 2021 | FY2022 2 Oct 2022 | FY2023 1 Oct 2023 | FY2024 29 Sep 2024 | FY2025 28 Sep 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| 2.46 | 8.76 | 2.69 | 4.35 | 6.46 | 2.82 | 3.55 | 3.29 | 3.22 | |
| 0.87 | 0.69 | 0.88 | 0.88 | 0.94 | 1.18 | 1.18 | 1.21 | 1.28 | |
| 1.36 | 1.40 | 1.53 | 1.55 | 1.60 | 2.18 | 1.81 | 1.78 | 2.19 | |
| 4.92 | 5.93 | 6.43 | 6.24 | 6.37 | 6.56 | 7.39 | 8.67 | 8.49 | |
| 1.54 | 3.54 | 3.49 | 3.60 | 3.68 | 3.28 | 3.22 | 3.32 | 3.37 | |
| 14.37 | 24.16 | 19.22 | 29.37 | 31.39 | 27.98 | 29.45 | 31.34 | 32.02 | |
| Growth | +68.2% | −20.4% | +52.8% | +6.9% | −10.9% | +5.2% | +6.4% | +2.2% | |
| Liabilities | |||||||||
| 0.00 | 0.35 | 0.00 | 1.25 | 1.00 | 1.75 | 1.82 | 1.25 | 1.50 | |
| 3.93 | 9.09 | 11.17 | 14.66 | 13.62 | 13.12 | 13.55 | 14.32 | 14.58 | |
| calc | 3.93 | 9.44 | 11.17 | 15.91 | 14.62 | 14.87 | 15.37 | 15.57 | 16.07 |
| 8.91 | 22.98 | 25.45 | 37.17 | 36.71 | 36.68 | 37.43 | 38.78 | 40.11 | |
| Equity | |||||||||
| 5.56 | 1.46 | −5.77 | −7.82 | −6.32 | −8.45 | −7.26 | −7.34 | −8.27 | |
| 5.45 | 1.17 | −6.23 | −7.81 | −5.32 | −8.71 | −7.99 | −7.45 | −8.10 | |
| Growth | −78.5% | −632.9% | |||||||
| Per share and net cash | |||||||||
| calc | −1.47 | −0.68 | −8.48 | −11.56 | −8.16 | −12.05 | −11.81 | −12.28 | −12.86 |
| 1,432 | 1,309 | 1,185 | 1,173 | 1,180 | 1,148 | 1,143 | 1,134 | 1,137 | |
| calc | 3.81 | 0.89 | −5.26 | −6.65 | −4.51 | −7.58 | −7.00 | −6.57 | −7.12 |
Lines marked calc are worked out here from filed figures; point at one for how.