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 | 19.09 | 20.65 | 16.57 | 16.74 | 16.92 | 18.79 | 6.26 | 6.32 | 9.52 | 12.92 |
| Growth | +8.1% | −19.8% | +1.0% | +1.1% | +11.1% | −66.7% | +1.0% | +50.7% | +35.7% | |
| Operating income | 1.95 | 3.62 | 0.09 | 0.34 | 1.22 | 2.39 | −0.55 | −0.40 | 2.33 | 4.45 |
| Net income | 0.40 | 0.68 | −0.75 | −0.25 | 0.82 | 1.55 | −1.68 | −0.80 | 1.89 | 9.42 |
| Growth | +70.0% | −211.7% | +88.3% | −208.9% | +398.9% | |||||
| EPS, diluted | 1.34 | 2.20 | −2.58 | −0.84 | 2.66 | 4.89 | −5.37 | −2.61 | 5.12 | 24.28 |
| Growth | +64.2% | −217.3% | +83.8% | −209.8% | +374.2% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 31.8% | 37.3% | 22.6% | 22.6% | 26.7% | 31.3% | 22.2% | 28.1% | 38.8% | 48.9% |
| Operating margin | 10.2% | 17.5% | 0.5% | 2.0% | 7.2% | 12.7% | −8.8% | −6.4% | 24.5% | 34.5% |
| Net margin | 2.1% | 3.3% | −4.6% | −1.5% | 4.9% | 8.2% | −26.9% | −12.6% | 19.8% | 72.9% |
| Free cash flow margin | 15.0% | 16.3% | 4.0% | 1.1% | 4.4% | 4.0% | −19.6% | −12.4% | 13.4% | 27.2% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 3.44 | 4.21 | 1.55 | 0.82 | 1.90 | 1.88 | −0.41 | −0.29 | 1.69 | 3.93 |
| Capital expenditure | −0.58 | −0.84 | −0.88 | −0.65 | −1.15 | −1.12 | −0.82 | −0.49 | −0.41 | −0.42 |
| Free cash flow | 2.86 | 3.37 | 0.67 | 0.18 | 0.75 | 0.76 | −1.23 | −0.78 | 1.28 | 3.51 |
| Growth | +17.9% | −80.1% | −73.6% | +324.9% | +0.8% | −262.1% | +174.5% | |||
| Buybacks | 0.00 | −0.59 | −0.56 | 0.00 | 0.00 | n/a | 0.00 | 0.00 | −0.15 | −2.59 |
| Dividends paid | −0.57 | −0.59 | −0.15 | −0.60 | 0.00 | 0.00 | 0.00 | 0.00 | −0.04 | −0.17 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 6.35 | 5.01 | 3.46 | 3.05 | 3.37 | 2.33 | 2.02 | 1.55 | 2.11 | 1.58 |
| Total debt | 13.15 | 11.17 | 10.52 | 9.58 | 8.73 | 7.02 | 7.07 | 7.43 | 4.71 | 1.05 |
| Net cash (debt) | −6.80 | −6.17 | −7.07 | −6.53 | −5.36 | −4.70 | −5.05 | −5.88 | −2.60 | 0.53 |
| Shareholders’ equity | 11.42 | 11.53 | 9.97 | 9.55 | 10.80 | 12.32 | 10.96 | 10.82 | 5.31 | 8.86 |
| Debt to equity | 1.15 | 0.97 | 1.06 | 1.00 | 0.81 | 0.57 | 0.64 | 0.69 | 0.89 | 0.12 |
In billions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2017 30 Jun 2017 | FY2018 29 Jun 2018 | FY2019 28 Jun 2019 | FY2020 3 Jul 2020 | FY2021 2 Jul 2021 | FY2022 1 Jul 2022 | FY2023 30 Jun 2023 | FY2024 28 Jun 2024 | FY2025 27 Jun 2025 | FY2026 3 Jul 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 6.35 | 5.01 | 3.46 | 3.05 | 3.37 | 2.33 | 2.02 | 1.55 | 2.11 | 1.58 | |
| 1.95 | 2.20 | 1.20 | 2.38 | 2.26 | 2.80 | 1.60 | 1.23 | 1.49 | 2.03 | |
| 2.34 | 2.94 | 3.28 | 3.07 | 3.62 | 3.64 | 3.70 | 1.39 | 1.29 | 1.51 | |
| 3.03 | 3.10 | 2.84 | 2.85 | 3.19 | 3.67 | 3.62 | 2.36 | 2.34 | 2.48 | |
| 10.01 | 10.08 | 10.08 | 10.07 | 10.07 | 10.04 | 10.04 | 4.32 | 4.32 | 4.32 | |
| 29.86 | 29.24 | 26.37 | 25.66 | 26.13 | 26.26 | 24.55 | 24.19 | 14.00 | 13.86 | |
| Growth | −2.1% | −9.8% | −2.7% | +1.8% | +0.5% | −6.5% | −1.5% | −42.1% | −1.0% | |
| Liabilities | ||||||||||
| 0.23 | 0.18 | 0.28 | 0.29 | 0.25 | 0.00 | 1.21 | 1.75 | 2.23 | 1.05 | |
| 12.92 | 10.99 | 10.25 | 9.29 | 8.47 | 7.02 | 5.86 | 5.68 | 2.49 | 0.00 | |
| calc | 13.15 | 11.17 | 10.52 | 9.58 | 8.73 | 7.02 | 7.07 | 7.43 | 4.71 | 1.05 |
| 18.44 | 17.70 | 16.40 | 16.11 | 15.41 | 14.04 | 12.71 | 13.14 | 8.46 | 5.00 | |
| Equity | ||||||||||
| 8.63 | 8.76 | 7.45 | 6.73 | 7.54 | 9.04 | 7.57 | 6.78 | 0.76 | 10.00 | |
| 11.42 | 11.53 | 9.97 | 9.55 | 10.80 | 12.32 | 10.96 | 10.82 | 5.31 | 8.86 | |
| Growth | +1.0% | −13.6% | −4.2% | +13.1% | +14.1% | −11.0% | −1.3% | −50.9% | +66.9% | |
| Per share and net cash | ||||||||||
| calc | −6.80 | −6.17 | −7.07 | −6.53 | −5.36 | −4.70 | −5.05 | −5.88 | −2.60 | 0.53 |
| 294.0 | 296.0 | 295.0 | 302.0 | 308.0 | 315.0 | 322.0 | 343.0 | 347.0 | 361.0 | |
| calc | 38.84 | 38.96 | 33.79 | 31.63 | 35.06 | 39.12 | 34.05 | 31.54 | 15.31 | 24.55 |
Lines marked calc are worked out here from filed figures; point at one for how.