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 | 1,590.8 | 1,748.3 | 2,051.8 | 2,072.0 | 1,652.3 | 1,820.0 | 1,990.5 | 2,318.9 | 2,780.5 | 3,308.0 |
| Growth | +9.9% | +17.4% | +1.0% | −20.3% | +10.1% | +9.4% | +16.5% | +19.9% | +19.0% | |
| Net income | 56.5 | 15.6 | 7.5 | 4.4 | 35.8 | 78.7 | 90.2 | 46.3 | 12.5 | 187.7 |
| Growth | −72.4% | −51.9% | −41.3% | +713.6% | +119.8% | +14.6% | −48.7% | −73.0% | +1,401.6% | |
| EPS, diluted | 1.64 | 0.41 | 0.21 | 0.13 | 1.00 | 2.17 | 2.53 | 1.29 | 0.35 | 4.86 |
| Growth | −75.0% | −48.8% | −38.1% | +669.2% | +117.0% | +16.6% | −49.0% | −72.9% | +1,288.6% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 16.6% | 16.8% | 16.1% | 13.0% | 16.7% | 17.2% | 18.6% | 19.1% | 19.0% | 18.8% |
| Net margin | 3.6% | 0.9% | 0.4% | 0.2% | 2.2% | 4.3% | 4.5% | 2.0% | 0.4% | 5.7% |
| Free cash flow margin | −0.2% | 2.4% | 2.4% | −2.9% | 5.7% | 3.2% | −0.3% | 0.6% | 0.1% | 1.9% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 21.8 | 64.3 | 67.4 | −36.1 | 105.2 | 75.2 | 23.3 | 43.6 | 36.1 | 98.7 |
| Capital expenditure | −25.2 | −22.0 | −17.4 | −23.6 | −11.3 | −17.3 | −29.5 | −29.7 | −34.7 | −36.6 |
| Free cash flow | −3.4 | 42.3 | 50.0 | −59.7 | 93.9 | 57.9 | −6.2 | 13.9 | 1.4 | 62.1 |
| Growth | +18.2% | −219.4% | −38.3% | −110.7% | −89.9% | +4,335.7% | ||||
| Buybacks | −19.8 | −13.1 | −10.3 | −4.1 | n/a | −42.4 | −50.1 | −5.1 | −10.1 | n/a |
| Dividends paid | −10.2 | −10.3 | −10.5 | −10.7 | −0.1 | n/a | n/a | n/a | n/a | n/a |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 10.3 | 31.1 | 21.3 | 404.7 | 51.8 | 53.5 | 68.4 | 85.8 | 96.5 | 84.0 |
| Total debt | 154.2 | 177.2 | 141.7 | 600.0 | 133.7 | 98.9 | 269.7 | 985.4 | 968.0 | 893.9 |
| Net cash (debt) | −143.9 | −146.1 | −120.4 | −195.3 | −81.9 | −45.4 | −201.3 | −899.6 | −871.5 | −809.9 |
| Shareholders’ equity | 914.2 | 936.3 | 905.9 | 902.6 | 974.4 | 1,034.5 | 1,099.1 | 1,189.8 | 1,211.6 | 1,703.8 |
| Debt to equity | 0.17 | 0.19 | 0.16 | 0.66 | 0.14 | 0.10 | 0.25 | 0.83 | 0.80 | 0.52 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2017 31 May 2017 | FY2018 31 May 2018 | FY2019 31 May 2019 | FY2020 31 May 2020 | FY2021 31 May 2021 | FY2022 31 May 2022 | FY2023 31 May 2023 | FY2024 31 May 2024 | FY2025 31 May 2025 | FY2026 31 May 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 21.8 | 64.3 | 67.4 | −36.1 | 105.2 | 75.2 | 23.3 | 43.6 | 36.1 | 98.7 | |
| Growth | +195.0% | +4.8% | −153.6% | −28.5% | −69.0% | +87.1% | −17.2% | +173.4% | ||
| 35.7 | 40.5 | 42.8 | 43.7 | 36.3 | 33.1 | 27.2 | 40.2 | 55.2 | 72.1 | |
| Investment | ||||||||||
| −25.2 | −22.0 | −17.4 | −23.6 | −11.3 | −17.3 | −29.5 | −29.7 | −34.7 | −36.6 | |
| calc | −3.4 | 42.3 | 50.0 | −59.7 | 93.9 | 57.9 | −6.2 | 13.9 | 1.4 | 62.1 |
| Growth | +18.2% | −219.4% | −38.3% | −110.7% | −89.9% | +4,335.7% | ||||
| calc | −0.10 | 1.22 | 1.43 | −1.71 | 2.66 | 1.61 | −0.18 | 0.39 | 0.04 | 1.62 |
| −30.1 | −42.9 | −19.0 | −24.8 | −0.5 | −16.5 | −138.0 | −758.5 | 10.7 | −308.7 | |
| Financing | ||||||||||
| −12.1 | 10.0 | −48.7 | 444.5 | −469.5 | −59.8 | 137.7 | 729.2 | −33.7 | 208.6 | |
| −10.2 | −10.3 | −10.5 | −10.7 | −0.1 | n/a | n/a | n/a | n/a | n/a | |
| −19.8 | −13.1 | −10.3 | −4.1 | n/a | −42.4 | −50.1 | −5.1 | −10.1 | n/a | |
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.