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 | 6.12 | 7.65 | 7.21 | 6.45 | 7.35 | 9.98 | 8.76 | 7.05 | 7.15 |
| Growth | +25.0% | −5.8% | −10.5% | +13.9% | +35.8% | −12.2% | −19.6% | +1.4% | |
| Operating income | 1.01 | 1.07 | 0.62 | 0.98 | 2.35 | 1.67 | −1.44 | 0.77 | 1.11 |
| Net income | 0.44 | 0.72 | 0.26 | 0.53 | 1.47 | 1.07 | −1.50 | 0.27 | 0.68 |
| Growth | +64.7% | −64.4% | +107.8% | +175.8% | −26.9% | −240.0% | +152.0% | ||
| EPS, diluted | 2.46 | 4.06 | 1.41 | 2.54 | 6.92 | 4.97 | −7.16 | 1.25 | 3.09 |
| Growth | +65.0% | −65.3% | +80.1% | +172.4% | −28.2% | −244.1% | +147.2% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 16.5% | 13.9% | 8.6% | 15.2% | 32.0% | 16.7% | −16.5% | 10.9% | 15.5% |
| Net margin | 7.1% | 9.4% | 3.6% | 8.2% | 20.0% | 10.8% | −17.1% | 3.8% | 9.5% |
| Free cash flow margin | 5.3% | 6.7% | 5.2% | 6.9% | 10.8% | −0.9% | 1.5% | 5.5% | 5.5% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.96 | 1.09 | 1.08 | 1.10 | 1.48 | 0.72 | 1.11 | 1.18 | 1.23 |
| Capital expenditure | −0.64 | −0.57 | −0.71 | −0.66 | −0.69 | −0.80 | −0.97 | −0.80 | −0.84 |
| Free cash flow | 0.33 | 0.51 | 0.37 | 0.45 | 0.79 | −0.09 | 0.13 | 0.39 | 0.39 |
| Growth | +57.0% | −27.0% | +19.8% | +77.0% | −111.1% | +190.2% | +1.0% | ||
| Buybacks | −0.04 | −0.06 | −0.02 | −0.04 | 0.00 | −0.04 | −0.02 | 0.00 | −0.03 |
| Dividends paid | −0.17 | −0.18 | −0.20 | −0.27 | −0.28 | −0.30 | −0.31 | −0.32 | −0.32 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.56 | 0.45 | 0.45 | 0.34 | 0.86 | 0.41 | 0.24 | 0.21 | 0.34 |
| Total debt | 4.17 | 4.17 | 5.80 | 6.03 | 6.45 | 6.63 | 6.60 | 6.68 | 6.65 |
| Net cash (debt) | −3.61 | −3.71 | −5.36 | −5.70 | −5.59 | −6.23 | −6.36 | −6.47 | −6.31 |
| Shareholders’ equity | 3.16 | 3.68 | 3.82 | 4.13 | 5.52 | 6.07 | 4.39 | 4.35 | 4.78 |
| Debt to equity | 1.32 | 1.13 | 1.52 | 1.46 | 1.17 | 1.09 | 1.50 | 1.54 | 1.39 |
In billions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2017 30 Sep 2017 | FY2018 30 Sep 2018 | FY2019 30 Sep 2019 | FY2020 30 Sep 2020 | FY2021 30 Sep 2021 | FY2022 30 Sep 2022 | FY2023 30 Sep 2023 | FY2024 30 Sep 2024 | FY2025 30 Sep 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| 0.56 | 0.45 | 0.45 | 0.34 | 0.86 | 0.41 | 0.24 | 0.21 | 0.34 | |
| 0.63 | 0.75 | 0.64 | 0.65 | 0.88 | 1.13 | 0.88 | 0.71 | 0.71 | |
| 0.28 | 0.32 | 0.23 | 0.24 | 0.47 | 0.67 | 0.43 | 0.41 | 0.39 | |
| 5.54 | 5.81 | 6.69 | 6.96 | 7.56 | 8.04 | 8.55 | 8.76 | 9.08 | |
| 3.11 | 3.16 | 3.46 | 3.52 | 3.77 | 3.61 | 3.03 | 2.87 | 2.85 | |
| 11.58 | 11.98 | 13.35 | 13.99 | 16.72 | 17.58 | 15.40 | 15.10 | 15.46 | |
| Growth | +3.4% | +11.4% | +4.8% | +19.6% | +5.1% | −12.4% | −2.0% | +2.4% | |
| Liabilities | |||||||||
| 0.18 | 0.02 | 0.02 | 0.05 | 0.11 | 0.15 | 0.06 | 0.24 | 0.12 | |
| 3.99 | 4.15 | 5.78 | 5.98 | 6.34 | 6.48 | 6.54 | 6.44 | 6.53 | |
| calc | 4.17 | 4.17 | 5.80 | 6.03 | 6.45 | 6.63 | 6.60 | 6.68 | 6.65 |
| 7.84 | 7.88 | 9.52 | 9.85 | 11.19 | 11.50 | 11.01 | 10.74 | 10.68 | |
| Equity | |||||||||
| 2.11 | 2.61 | 2.65 | 2.91 | 4.08 | 4.84 | 3.03 | 2.98 | 3.33 | |
| 3.16 | 3.68 | 3.82 | 4.13 | 5.52 | 6.07 | 4.39 | 4.35 | 4.78 | |
| Growth | +16.4% | +3.7% | +8.1% | +33.8% | +9.9% | −27.7% | −0.9% | +9.9% | |
| Per share and net cash | |||||||||
| calc | −3.61 | −3.71 | −5.36 | −5.70 | −5.59 | −6.23 | −6.36 | −6.47 | −6.31 |
| 173.2 | 173.8 | 209.0 | 208.4 | 209.2 | 209.7 | 210.9 | 214.7 | 214.5 | |
| calc | 18.27 | 21.18 | 18.26 | 19.81 | 26.39 | 28.93 | 20.80 | 20.24 | 22.27 |
Lines marked calc are worked out here from filed figures; point at one for how.