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 | 9.27 | 10.23 | 22.34 | 26.56 | 26.95 | 28.93 | 30.27 | 30.98 | 31.78 | 31.15 |
| Growth | +10.3% | +118.5% | +18.9% | +1.5% | +7.3% | +4.6% | +2.3% | +2.6% | −2.0% | |
| Operating income | 0.23 | 0.22 | −0.20 | −0.19 | 0.29 | 0.42 | 0.12 | 0.01 | −0.03 | 0.21 |
| Net income | 0.13 | 0.16 | −0.29 | −0.27 | 0.15 | 0.25 | 0.02 | −0.11 | −0.12 | 0.08 |
| Growth | +25.1% | −275.1% | +66.4% | −90.3% | −566.7% | |||||
| EPS, diluted | 2.56 | 3.20 | −5.56 | −5.10 | 2.48 | 4.07 | 0.40 | −1.89 | −1.95 | 1.34 |
| Growth | +25.0% | −273.8% | +64.1% | −90.2% | −572.5% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 15.4% | 14.9% | 14.4% | 14.6% | 14.6% | 14.5% | 13.6% | 13.6% | 13.3% | 13.5% |
| Operating margin | 2.4% | 2.2% | −0.9% | −0.7% | 1.1% | 1.5% | 0.4% | 0.0% | −0.1% | 0.7% |
| Net margin | 1.4% | 1.6% | −1.3% | −1.0% | 0.6% | 0.9% | 0.1% | −0.4% | −0.4% | 0.3% |
| Free cash flow margin | 2.3% | 0.6% | 0.3% | 1.1% | 1.1% | 0.3% | 1.0% | −0.3% | 0.8% | 1.0% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.27 | 0.11 | 0.29 | 0.46 | 0.61 | 0.33 | 0.62 | 0.25 | 0.47 | 0.54 |
| Capital expenditure | −0.06 | −0.04 | −0.23 | −0.17 | −0.31 | −0.25 | −0.32 | −0.35 | −0.23 | −0.22 |
| Free cash flow | 0.22 | 0.06 | 0.06 | 0.28 | 0.30 | 0.08 | 0.30 | −0.09 | 0.24 | 0.32 |
| Growth | −70.3% | −11.5% | +398.2% | +7.0% | −73.7% | +276.3% | −130.6% | +35.1% | ||
| Buybacks | 0.00 | −0.02 | 0.00 | 0.00 | 0.00 | 0.00 | −0.06 | 0.00 | 0.00 | −0.05 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.02 | 0.02 | 0.04 | 0.05 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 |
| Total debt | 0.16 | 0.15 | 3.09 | 2.65 | 2.19 | 2.12 | 1.96 | 2.09 | 1.86 | 1.56 |
| Net cash (debt) | −0.15 | −0.12 | −3.05 | −2.60 | −2.15 | −2.08 | −1.93 | −2.05 | −1.82 | −1.53 |
| Shareholders’ equity | 1.68 | 1.85 | 1.51 | 1.15 | 1.52 | 1.79 | 1.74 | 1.64 | 1.55 | 1.62 |
| Debt to equity | 0.10 | 0.08 | 2.05 | 2.31 | 1.44 | 1.19 | 1.13 | 1.27 | 1.20 | 0.96 |
In billions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2017 29 Jul 2017 | FY2018 28 Jul 2018 | FY2019 3 Aug 2019 | FY2020 1 Aug 2020 | FY2021 31 Jul 2021 | FY2022 30 Jul 2022 | FY2023 29 Jul 2023 | FY2024 3 Aug 2024 | FY2025 2 Aug 2025 | FY2026 1 Aug 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 0.02 | 0.02 | 0.04 | 0.05 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | |
| 0.53 | 0.60 | 1.06 | 1.16 | 1.12 | 1.21 | 0.89 | 0.94 | 1.06 | 0.89 | |
| 1.03 | 1.14 | 2.19 | 2.28 | 2.25 | 2.36 | 2.29 | 2.18 | 2.10 | 1.95 | |
| 0.60 | 0.57 | 1.90 | 1.70 | 1.78 | 1.69 | 1.77 | 1.82 | n/a | n/a | |
| 0.37 | 0.36 | 0.44 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | |
| 2.89 | 2.96 | 7.17 | 7.59 | 7.53 | 7.63 | 7.39 | 7.53 | 7.60 | 7.11 | |
| Growth | +2.7% | +142.0% | +5.8% | −0.8% | +1.4% | −3.1% | +1.8% | +0.9% | −6.4% | |
| Liabilities | ||||||||||
| 0.01 | 0.01 | 0.09 | 0.07 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | |
| 0.15 | 0.14 | 3.00 | 2.58 | 2.18 | 2.11 | 1.96 | 2.08 | 1.86 | 1.56 | |
| calc | 0.16 | 0.15 | 3.09 | 2.65 | 2.19 | 2.12 | 1.96 | 2.09 | 1.86 | 1.56 |
| 1.20 | 1.12 | 5.67 | 6.45 | 6.01 | 5.84 | 5.65 | 5.89 | 6.04 | 5.49 | |
| Equity | ||||||||||
| 1.24 | 1.40 | 1.11 | 0.84 | 0.98 | 1.23 | 1.25 | 1.14 | 1.02 | 1.10 | |
| 1.68 | 1.85 | 1.51 | 1.15 | 1.52 | 1.79 | 1.74 | 1.64 | 1.55 | 1.62 | |
| Growth | +9.8% | −18.4% | −24.0% | +32.3% | +18.2% | −2.7% | −5.9% | −5.5% | +4.5% | |
| Per share and net cash | ||||||||||
| calc | −0.15 | −0.12 | −3.05 | −2.60 | −2.15 | −2.08 | −1.93 | −2.05 | −1.82 | −1.53 |
| 50.6 | 50.4 | 52.9 | 54.7 | 56.4 | 58.3 | 58.5 | 59.5 | 60.6 | 60.3 | |
| calc | 33.23 | 36.62 | 28.50 | 20.93 | 26.86 | 30.72 | 29.79 | 27.58 | 25.59 | 26.88 |
Lines marked calc are worked out here from filed figures; point at one for how.