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 | n/a | 5.82 | 7.14 | 7.22 | 7.08 | 8.79 | 10.28 | 9.99 | 10.85 | 10.97 |
| Growth | +22.8% | +1.1% | −2.0% | +24.2% | +16.9% | −2.7% | +8.5% | +1.1% | ||
| Operating income | 0.49 | 0.65 | 0.79 | 0.68 | 0.55 | 1.02 | 1.51 | 1.72 | 2.04 | 1.72 |
| Net income | 0.38 | 0.54 | 0.75 | 0.59 | 0.45 | 0.83 | 1.29 | 1.37 | 1.57 | 1.35 |
| Growth | +40.1% | +39.7% | −21.1% | −24.3% | +86.7% | +54.3% | +6.7% | +14.5% | −14.3% | |
| EPS, diluted | 2.18 | 3.17 | 4.85 | 4.03 | 3.40 | 6.63 | 10.90 | 12.36 | 15.01 | 13.49 |
| Growth | +45.4% | +53.0% | −16.9% | −15.6% | +95.0% | +64.4% | +13.4% | +21.4% | −10.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | n/a | 11.1% | 11.0% | 9.4% | 7.8% | 11.6% | 14.7% | 17.3% | 18.8% | 15.7% |
| Net margin | n/a | 9.2% | 10.5% | 8.2% | 6.3% | 9.5% | 12.5% | 13.7% | 14.5% | 12.3% |
| Free cash flow margin | n/a | 14.3% | 7.8% | 4.9% | 12.7% | 14.1% | 8.9% | 11.9% | 8.6% | 9.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.15 | 0.86 | 0.59 | 0.44 | 1.01 | 1.30 | 0.99 | 1.27 | 1.01 | 1.11 |
| Capital expenditure | −0.03 | −0.03 | −0.03 | −0.09 | −0.11 | −0.07 | −0.07 | −0.07 | −0.07 | −0.09 |
| Free cash flow | 0.12 | 0.83 | 0.56 | 0.35 | 0.90 | 1.24 | 0.92 | 1.19 | 0.94 | 1.03 |
| Growth | +580.1% | −32.8% | −37.4% | +156.2% | +37.6% | −26.0% | +30.4% | −21.5% | +9.6% | |
| Buybacks | −0.39 | −0.29 | −0.50 | −0.23 | −0.63 | −0.38 | −0.54 | −0.56 | −0.63 | −0.65 |
| Dividends paid | 0.00 | −0.04 | −0.06 | −0.06 | −0.06 | −0.08 | −0.09 | −0.09 | −0.09 | −0.10 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.63 | 0.71 | 1.18 | 1.29 | 1.37 | 1.64 | 1.35 | 1.30 | 1.30 | 1.26 |
| Shareholders’ equity | 4.23 | 4.53 | 4.76 | 5.07 | 4.88 | 5.30 | 6.01 | 6.80 | 7.67 | 8.27 |
In billions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2016 31 Oct 2016 | FY2017 31 Oct 2017 | FY2018 31 Oct 2018 | FY2019 31 Oct 2019 | FY2020 31 Oct 2020 | FY2021 31 Oct 2021 | FY2022 31 Oct 2022 | FY2023 31 Oct 2023 | FY2024 31 Oct 2024 | FY2025 31 Oct 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 0.63 | 0.71 | 1.18 | 1.29 | 1.37 | 1.64 | 1.35 | 1.30 | 1.30 | 1.26 | |
| 0.17 | 0.19 | 0.19 | 0.27 | 0.32 | 0.31 | 0.29 | 0.32 | 0.45 | 0.27 | |
| 9.74 | 9.45 | 10.24 | 10.83 | 11.07 | 11.54 | 12.29 | 12.53 | 13.37 | 14.52 | |
| Growth | −3.0% | +8.5% | +5.7% | +2.2% | +4.3% | +6.5% | +1.9% | +6.7% | +8.6% | |
| Liabilities | ||||||||||
| 5.50 | 4.91 | 5.48 | 5.71 | 6.14 | 6.20 | 6.27 | 5.71 | 5.68 | 6.23 | |
| Equity | ||||||||||
| 3.98 | 4.47 | 5.16 | 4.77 | 5.16 | 4.97 | 6.17 | 6.68 | 8.15 | 8.57 | |
| 4.23 | 4.53 | 4.76 | 5.07 | 4.88 | 5.30 | 6.01 | 6.80 | 7.67 | 8.27 | |
| Growth | +7.1% | +5.1% | +6.5% | −3.9% | +8.6% | +13.4% | +13.2% | +12.9% | +7.8% | |
| Per share and net cash | ||||||||||
| 161.8 | 157.2 | 146.2 | 140.9 | 126.5 | 120.1 | 109.6 | 103.8 | 99.8 | 94.8 | |
| calc | 26.14 | 28.82 | 32.56 | 36.00 | 38.54 | 44.09 | 54.80 | 65.48 | 76.86 | 87.24 |
Lines marked calc are worked out here from filed figures; point at one for how.