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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 21.7% | 16.7% | 17.1% | −2.9% | 15.8% | 19.6% | 19.0% | 14.1% | 16.1% | 20.5% | |
| 16.6% | 12.0% | 8.3% | −23.4% | 5.9% | 8.7% | 9.2% | 6.4% | 10.1% | 14.3% | |
| 17.0% | 12.6% | 9.8% | −20.0% | 6.3% | 9.2% | 10.1% | 8.5% | 12.7% | 17.0% | |
| 10.4% | 8.1% | 10.8% | −17.9% | 6.1% | 7.5% | 7.3% | 5.6% | 9.8% | 14.6% | |
| 38.0% | −8.7% | −25.1% | 19.5% | 44.4% | 5.3% | −7.3% | 19.9% | 18.4% | 43.5% | |
| Spending | ||||||||||
| 4.8% | 4.7% | 8.4% | 18.5% | 10.0% | 9.3% | 9.8% | 7.7% | 6.0% | 6.2% | |
| 0.4% | 0.5% | 1.8% | 3.0% | 0.4% | 0.3% | 0.7% | 0.5% | 0.8% | 0.4% | |
| 32.4% | 35.8% | −9.9% | n/a | 4.3% | 24.1% | 24.6% | 33.9% | 23.2% | 14.2% | |
| Returns | ||||||||||
| 24.1% | 20.1% | 13.2% | −12.6% | 7.4% | 11.7% | 11.8% | 11.1% | 24.3% | 29.8% | |
| 10.9% | 13.3% | 10.9% | −8.8% | 4.0% | 6.9% | 6.8% | 5.4% | 10.2% | 11.6% | |
| Balance and payout | ||||||||||
| 54.6% | 34.0% | 17.3% | 30.1% | 46.5% | 41.2% | 42.6% | 51.4% | 57.9% | 61.0% | |
| n/a | n/a | n/a | n/a | 197.3% | 41.0% | 42.2% | 45.4% | 21.4% | 17.6% | |
| n/a | n/a | n/a | n/a | 27.0% | 133.5% | n/a | 23.8% | 12.3% | 8.3% | |