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 | 14.06 | 16.77 | 19.77 | 19.07 | 19.98 | 31.61 | 62.34 | 57.56 | 58.45 | 62.51 |
| Growth | +19.3% | +17.9% | −3.5% | +4.8% | +58.3% | +97.2% | −7.7% | +1.6% | +6.9% | |
| Operating income | 0.38 | 0.51 | 0.55 | 0.52 | 0.52 | 0.62 | 1.05 | 1.08 | 1.19 | 1.41 |
| Net income | 0.23 | 0.30 | 0.30 | 0.50 | 0.53 | 0.40 | 0.65 | 0.63 | 0.69 | 0.83 |
| Growth | +27.8% | −0.1% | +66.9% | +5.7% | −25.3% | +64.9% | −3.7% | +9.9% | +20.1% | |
| EPS, diluted | 5.88 | 7.48 | 7.17 | 9.74 | 10.21 | 6.24 | 6.77 | 6.70 | 7.95 | 9.95 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 9.1% | 9.2% | 9.7% | 6.1% | 6.0% | 6.0% | 6.3% | 6.9% | 6.8% | 7.0% |
| Operating margin | 2.7% | 3.0% | 2.8% | 2.7% | 2.6% | 2.0% | 1.7% | 1.9% | 2.0% | 2.3% |
| Net margin | 1.7% | 1.8% | 1.5% | 2.6% | 2.6% | 1.2% | 1.0% | 1.1% | 1.2% | 1.3% |
| Free cash flow margin | 1.4% | 0.5% | −0.1% | 2.2% | 9.0% | 2.4% | −0.2% | 2.2% | 1.8% | 2.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.32 | 0.18 | 0.10 | 0.55 | 1.83 | 0.81 | −0.05 | 1.41 | 1.22 | 1.53 |
| Capital expenditure | −0.12 | −0.10 | −0.13 | −0.14 | −0.03 | −0.04 | −0.07 | −0.15 | −0.18 | −0.14 |
| Free cash flow | 0.20 | 0.08 | −0.02 | 0.41 | 1.81 | 0.77 | −0.11 | 1.26 | 1.04 | 1.39 |
| Growth | −60.7% | −131.1% | +338.2% | −57.4% | −114.9% | −17.1% | +33.3% | |||
| Buybacks | −0.01 | 0.00 | −0.07 | −0.02 | −0.00 | 0.00 | −0.13 | −0.62 | −0.61 | −0.60 |
| Dividends paid | −0.03 | −0.04 | −0.06 | −0.08 | −0.02 | −0.05 | −0.11 | −0.13 | −0.14 | −0.15 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.38 | 0.55 | 0.45 | 0.23 | 1.41 | 0.99 | 0.52 | 1.03 | 1.06 | 2.44 |
| Total debt | 0.60 | 1.14 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | −0.22 | −0.59 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 1.98 | 2.29 | 3.44 | 3.79 | 4.34 | 7.91 | 8.03 | 8.18 | 8.04 | 8.45 |
| Debt to equity | 0.30 | 0.50 | n/a | 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 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 9.1% | 9.2% | 9.7% | 6.1% | 6.0% | 6.0% | 6.3% | 6.9% | 6.8% | 7.0% | |
| 2.7% | 3.0% | 2.8% | 2.7% | 2.6% | 2.0% | 1.7% | 1.9% | 2.0% | 2.3% | |
| 2.5% | 2.8% | 2.3% | 2.5% | 2.2% | 1.5% | 1.3% | 1.4% | 1.5% | 1.7% | |
| 1.7% | 1.8% | 1.5% | 2.6% | 2.6% | 1.2% | 1.0% | 1.1% | 1.2% | 1.3% | |
| 1.4% | 0.5% | −0.1% | 2.2% | 9.0% | 2.4% | −0.2% | 2.2% | 1.8% | 2.2% | |
| Spending | ||||||||||
| 6.4% | 6.2% | 7.0% | 3.3% | 3.3% | 3.7% | 4.2% | 4.6% | 4.6% | 4.7% | |
| 0.9% | 0.6% | 0.6% | 0.7% | 0.1% | 0.1% | 0.1% | 0.3% | 0.3% | 0.2% | |
| 34.0% | 35.2% | 34.3% | 23.5% | 23.3% | 15.3% | 21.3% | 20.6% | 20.4% | 21.7% | |
| Returns | ||||||||||
| 11.9% | 13.1% | 8.7% | 13.2% | 12.2% | 5.0% | 8.1% | 7.7% | 8.6% | 9.8% | |
| 4.5% | 3.9% | 2.6% | 4.3% | 3.9% | 1.4% | 2.2% | 2.1% | 2.3% | 2.4% | |
| Balance and payout | ||||||||||
| 0.30 | 0.50 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 62.1% | 69.8% | 70.2% | 67.6% | 67.8% | 71.4% | 73.0% | 72.2% | 73.5% | 75.3% | |
| 14.4% | 13.9% | 19.9% | 15.3% | 3.9% | 12.7% | 17.6% | 20.8% | 20.0% | 17.7% | |
| 20.2% | 52.8% | n/a | 22.3% | 1.3% | 6.5% | n/a | 59.7% | 71.9% | 53.4% | |