Closing prices at the end of each trading day, from 26 Jun 2020. 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 | 59.68 | 59.92 | 60.53 | 62.46 | 69.69 | 71.89 | 77.65 | 79.24 | 80.39 | 83.17 |
| Growth | +0.4% | +1.0% | +3.2% | +11.6% | +3.2% | +8.0% | +2.0% | +1.5% | +3.5% | |
| Operating income | 0.61 | −0.06 | 0.79 | 1.44 | 1.62 | 2.44 | 2.31 | 2.07 | 1.55 | 0.73 |
| Net income | −0.37 | 0.05 | 0.13 | 0.47 | 0.85 | 1.62 | 1.51 | 1.30 | 0.96 | 0.22 |
| Growth | +183.2% | +255.8% | +82.3% | +90.5% | −6.6% | −14.4% | −26.0% | −77.3% | ||
| EPS, diluted | n/a | 0.08 | 0.23 | 0.80 | 1.47 | 2.70 | 2.27 | 2.23 | 1.64 | 0.40 |
| Growth | +187.5% | +247.8% | +83.7% | +83.7% | −15.9% | −1.8% | −26.5% | −75.6% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 27.9% | 27.3% | 27.9% | 28.2% | 29.3% | 28.8% | 28.0% | 27.8% | 27.7% | 27.2% |
| Operating margin | 1.0% | −0.1% | 1.3% | 2.3% | 2.3% | 3.4% | 3.0% | 2.6% | 1.9% | 0.9% |
| Net margin | −0.6% | 0.1% | 0.2% | 0.7% | 1.2% | 2.3% | 1.9% | 1.6% | 1.2% | 0.3% |
| Free cash flow margin | 0.7% | −0.8% | 0.6% | 0.7% | 3.2% | 2.7% | 0.9% | 0.8% | 0.9% | 0.6% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.81 | 1.02 | 1.69 | 1.90 | 3.90 | 3.51 | 2.85 | 2.66 | 2.68 | 2.37 |
| Capital expenditure | −1.38 | −1.52 | −1.34 | −1.47 | −1.64 | −1.61 | −2.15 | −2.03 | −1.93 | −1.84 |
| Free cash flow | 0.44 | −0.50 | 0.34 | 0.44 | 2.26 | 1.91 | 0.70 | 0.63 | 0.75 | 0.53 |
| Growth | −214.5% | +26.8% | +417.6% | −15.6% | −63.3% | −10.3% | +19.3% | −29.6% | ||
| Buybacks | 0.00 | 0.00 | −0.03 | 0.00 | −1.88 | 0.00 | 0.00 | 0.00 | −0.08 | −1.48 |
| Dividends paid | n/a | n/a | 0.00 | 0.00 | −0.09 | −0.21 | −0.26 | −0.28 | −0.30 | −0.32 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 1.22 | 0.67 | 0.93 | 0.47 | 1.72 | 2.90 | 0.46 | 0.19 | 0.29 | 0.20 |
| Total debt | 11.38 | 11.01 | 9.82 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | −10.16 | −10.34 | −8.90 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | n/a | 1.40 | 1.45 | 2.28 | 1.32 | 3.02 | 1.61 | 2.75 | 3.39 | 1.84 |
| Debt to equity | n/a | 7.88 | 6.77 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
In billions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2017 25 Feb 2017 | FY2018 24 Feb 2018 | FY2019 23 Feb 2019 | FY2020 29 Feb 2020 | FY2021 27 Feb 2021 | FY2022 26 Feb 2022 | FY2023 25 Feb 2023 | FY2024 24 Feb 2024 | FY2025 22 Feb 2025 | FY2026 28 Feb 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 1.81 | 1.02 | 1.69 | 1.90 | 3.90 | 3.51 | 2.85 | 2.66 | 2.68 | 2.37 | |
| Growth | −43.8% | +65.7% | +12.8% | +105.0% | −10.0% | −18.8% | −6.8% | +0.8% | −11.7% | |
| Investment | ||||||||||
| −1.38 | −1.52 | −1.34 | −1.47 | −1.64 | −1.61 | −2.15 | −2.03 | −1.93 | −1.84 | |
| calc | 0.44 | −0.50 | 0.34 | 0.44 | 2.26 | 1.91 | 0.70 | 0.63 | 0.75 | 0.53 |
| Growth | −214.5% | +26.8% | +417.6% | −15.6% | −63.3% | −10.3% | +19.3% | −29.6% | ||
| calc | n/a | −0.87 | 0.59 | 0.75 | 3.91 | 4.01 | 1.31 | 1.08 | 1.28 | 0.96 |
| −1.08 | −0.47 | −0.09 | −0.38 | −1.57 | −1.54 | −1.98 | −1.75 | −1.89 | −1.68 | |
| Financing | ||||||||||
| −0.10 | −1.10 | −1.31 | −2.01 | −1.04 | −0.79 | −3.37 | −1.18 | −0.68 | −0.78 | |
| n/a | n/a | 0.00 | 0.00 | −0.09 | −0.21 | −0.26 | −0.28 | −0.30 | −0.32 | |
| 0.00 | 0.00 | −0.03 | 0.00 | −1.88 | 0.00 | 0.00 | 0.00 | −0.08 | −1.48 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.