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 | 675.0 | 892.8 | 482.2 | 239.0 | 392.2 | 509.4 | 455.0 | 573.3 | 874.2 | 944.6 |
| Growth | +32.3% | −46.0% | −50.4% | +64.1% | +29.9% | −10.7% | +26.0% | +52.5% | +8.1% | |
| Operating income | 112.3 | 107.0 | 40.2 | −55.8 | 23.0 | 44.5 | 41.7 | 36.5 | 88.2 | 134.7 |
| Net income | 70.3 | 72.0 | 52.0 | −42.7 | 23.9 | 38.2 | 33.1 | 32.4 | 85.5 | 137.8 |
| Growth | +2.4% | −27.7% | −182.0% | +60.3% | −13.5% | −2.2% | +164.1% | +61.2% | ||
| EPS, diluted | 4.50 | 4.56 | 3.32 | −2.73 | 1.51 | 2.40 | 2.33 | 2.39 | 6.15 | 9.74 |
| Growth | +1.3% | −27.2% | −182.2% | +58.9% | −2.9% | +2.6% | +157.3% | +58.4% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 21.7% | 16.7% | 17.1% | −2.9% | 15.8% | 19.6% | 19.0% | 14.1% | 16.1% | 20.5% |
| Operating margin | 16.6% | 12.0% | 8.3% | −23.4% | 5.9% | 8.7% | 9.2% | 6.4% | 10.1% | 14.3% |
| Net margin | 10.4% | 8.1% | 10.8% | −17.9% | 6.1% | 7.5% | 7.3% | 5.6% | 9.8% | 14.6% |
| Free cash flow margin | 38.0% | −8.7% | −25.1% | 19.5% | 44.4% | 5.3% | −7.3% | 19.9% | 18.4% | 43.5% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 259.0 | −72.8 | −112.3 | 53.6 | 176.0 | 28.4 | −30.1 | 116.9 | 167.6 | 414.7 |
| Capital expenditure | −2.8 | −4.8 | −8.6 | −7.1 | −1.7 | −1.4 | −3.4 | −2.8 | −6.6 | −3.9 |
| Free cash flow | 256.2 | −77.6 | −120.9 | 46.5 | 174.3 | 27.0 | −33.4 | 114.1 | 161.0 | 410.8 |
| Growth | −130.3% | +274.8% | −84.5% | −223.9% | +41.1% | +155.2% | ||||
| Buybacks | n/a | n/a | n/a | n/a | n/a | −20.4 | −68.2 | −12.5 | −1.5 | −9.9 |
| Dividends paid | n/a | n/a | n/a | n/a | −47.0 | −15.7 | −14.0 | −14.7 | −18.3 | −24.3 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 167.2 | 122.1 | 164.3 | 167.4 | 366.7 | 350.5 | 173.9 | 197.0 | 145.3 | 339.5 |
| Shareholders’ equity | 291.6 | 358.1 | 394.6 | 339.2 | 320.7 | 326.4 | 280.9 | 290.9 | 351.9 | 462.3 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2017 31 Jan 2017 | FY2018 31 Jan 2018 | FY2019 31 Jan 2019 | FY2020 31 Jan 2020 | FY2021 31 Jan 2021 | FY2022 31 Jan 2022 | FY2023 31 Jan 2023 | FY2024 31 Jan 2024 | FY2025 31 Jan 2025 | FY2026 31 Jan 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 167.2 | 122.1 | 164.3 | 167.4 | 366.7 | 350.5 | 173.9 | 197.0 | 145.3 | 339.5 | |
| 54.8 | 26.3 | 36.2 | 37.2 | 28.7 | 27.0 | 50.1 | 47.3 | 175.8 | 133.7 | |
| 13.1 | 15.3 | 19.8 | 22.5 | 20.4 | 10.5 | 10.4 | 11.0 | 14.5 | 16.6 | |
| 34.9 | 34.3 | 32.8 | 27.9 | 27.9 | 28.0 | 28.0 | 28.0 | 28.0 | 28.0 | |
| 644.5 | 542.7 | 476.6 | 487.5 | 602.6 | 553.6 | 489.5 | 598.2 | 836.2 | 1,186.4 | |
| Growth | −15.8% | −12.2% | +2.3% | +23.6% | −8.1% | −11.6% | +22.2% | +39.8% | +41.9% | |
| Liabilities | ||||||||||
| 351.9 | 184.5 | 82.3 | 146.5 | 280.2 | 228.0 | 208.6 | 307.3 | 484.4 | 724.1 | |
| Equity | ||||||||||
| 154.6 | 211.1 | 247.6 | 189.3 | 166.1 | 188.7 | 207.8 | 225.5 | 292.7 | 406.2 | |
| 291.6 | 358.1 | 394.6 | 339.2 | 320.7 | 326.4 | 280.9 | 290.9 | 351.9 | 462.3 | |
| Growth | +22.8% | +10.2% | −14.0% | −5.5% | +1.8% | −13.9% | +3.6% | +20.9% | +31.4% | |
| Per share and net cash | ||||||||||
| 15.5 | 15.6 | 15.6 | 15.6 | 15.7 | 15.3 | 13.4 | 13.2 | 13.6 | 14.0 | |
| calc | 18.87 | 23.00 | 25.34 | 21.70 | 20.42 | 21.39 | 20.90 | 21.97 | 25.81 | 33.14 |
Lines marked calc are worked out here from filed figures; point at one for how.