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 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.42 | 3.60 | 3.77 | 3.98 | 4.54 | 0.70 | 0.75 | 0.71 | 0.73 | 0.76 |
| Growth | +5.2% | +4.7% | +5.6% | +14.2% | −84.6% | +6.7% | −4.3% | +2.9% | +3.6% | |
| Operating income | 0.74 | 0.77 | 0.62 | 0.54 | 0.96 | 1.65 | 1.45 | 0.98 | 0.72 | 0.43 |
| Net income | 0.40 | 0.79 | 0.37 | 0.44 | 0.61 | 1.12 | 0.92 | 0.63 | 0.37 | 0.08 |
| Growth | +98.4% | −53.1% | +19.2% | +38.2% | +84.1% | −17.8% | −32.0% | −41.6% | −77.4% | |
| EPS, diluted | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 3.04 | n/a | n/a |
| Growth |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 21.7% | 21.3% | 16.5% | 13.6% | 21.2% | 235.4% | 193.7% | 136.9% | 97.4% | 56.8% |
| Net margin | 11.6% | 22.0% | 9.8% | 11.1% | 13.4% | 160.8% | 123.9% | 88.0% | 49.9% | 10.9% |
| Free cash flow margin | −10.5% | −11.8% | −23.7% | −31.0% | 2.1% | −27.2% | −133.2% | −215.6% | −271.8% | −178.6% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.06 | 0.94 | 0.98 | 1.08 | 1.54 | 1.95 | 1.73 | 1.45 | 1.45 | 1.79 |
| Capital expenditure | −1.42 | −1.36 | −1.87 | −2.31 | −1.44 | −2.14 | −2.72 | −2.99 | −3.45 | −3.15 |
| Free cash flow | −0.36 | −0.43 | −0.89 | −1.23 | 0.09 | −0.19 | −0.99 | −1.54 | −2.00 | −1.36 |
| Growth | −302.6% | |||||||||
| Dividends paid | −0.06 | −0.03 | −0.04 | −0.03 | −0.05 | −0.03 | −0.02 | 0.00 | n/a | n/a |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.70 | 0.76 | 0.67 | 0.49 | 1.19 | 2.70 | 2.06 | 1.53 | 0.99 | 1.12 |
| Total debt | n/a | 3.54 | 4.19 | 4.65 | 4.70 | 6.06 | 6.14 | 6.30 | 7.23 | 8.12 |
| Net cash (debt) | n/a | −2.78 | −3.52 | −4.16 | −3.50 | −3.36 | −4.08 | −4.77 | −6.24 | −7.00 |
| Shareholders’ equity | 2.62 | 3.41 | 3.69 | 4.85 | 4.92 | 5.95 | 6.50 | 7.17 | 7.50 | 7.61 |
| Debt to equity | n/a | 1.04 | 1.14 | 0.96 | 0.96 | 1.02 | 0.94 | 0.88 | 0.96 | 1.07 |
In billions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2017 31 Mar 2017 | FY2018 31 Mar 2018 | FY2019 31 Mar 2019 | FY2020 31 Mar 2020 | FY2021 31 Mar 2021 | FY2022 31 Mar 2022 | FY2023 31 Mar 2023 | FY2024 31 Mar 2024 | FY2025 31 Mar 2025 | FY2026 31 Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 0.70 | 0.76 | 0.67 | 0.49 | 1.19 | 2.70 | 2.06 | 1.53 | 0.99 | 1.12 | |
| 0.08 | 0.09 | 0.10 | 0.10 | 0.11 | 0.16 | 0.15 | 0.15 | 0.16 | 0.18 | |
| 5.98 | 6.82 | 7.93 | 7.84 | 8.33 | 9.63 | 11.35 | 13.13 | 15.11 | 16.38 | |
| 9.41 | 10.75 | 11.89 | 14.69 | 14.65 | 17.33 | 18.10 | 19.06 | 20.48 | 21.50 | |
| Growth | +14.3% | +10.6% | +23.6% | −0.3% | +18.3% | +4.5% | +5.3% | +7.5% | +5.0% | |
| Liabilities | ||||||||||
| n/a | 3.54 | 4.19 | 4.65 | 4.70 | 6.06 | 6.14 | 6.30 | 7.23 | 8.12 | |
| calc | n/a | 3.54 | 4.19 | 4.65 | 4.70 | 6.06 | 6.14 | 6.30 | 7.23 | 8.12 |
| 6.79 | 7.34 | 8.20 | 9.85 | 9.73 | 11.35 | 11.60 | 11.89 | 12.98 | 13.89 | |
| Equity | ||||||||||
| 2.89 | 3.64 | 3.98 | 5.02 | 5.03 | 6.12 | 7.00 | 7.60 | 7.93 | 7.98 | |
| 2.62 | 3.41 | 3.69 | 4.85 | 4.92 | 5.95 | 6.50 | 7.17 | 7.50 | 7.61 | |
| Growth | +30.1% | +8.3% | +31.3% | +1.5% | +21.0% | +9.3% | +10.3% | +4.5% | +1.5% | |
| Per share and net cash | ||||||||||
| calc | n/a | −2.78 | −3.52 | −4.16 | −3.50 | −3.36 | −4.08 | −4.77 | −6.24 | −7.00 |
| 19.6 | 19.6 | 19.6 | 19.6 | 19.6 | 19.6 | n/a | n/a | n/a | n/a | |
| calc | 133.61 | 173.84 | 188.31 | 247.17 | 250.87 | 303.58 | n/a | n/a | n/a | n/a |
Lines marked calc are worked out here from filed figures; point at one for how.