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 | 1,309.0 | 932.0 | 904.0 | 1,040.0 | 893.0 | 718.0 | 526.3 | 759.1 | 534.9 | 549.1 |
| Growth | −28.8% | −3.0% | +15.0% | −14.1% | −19.6% | −26.7% | +44.2% | −29.5% | +2.7% | |
| Operating income | −1,181.0 | 283.0 | 60.0 | −149.0 | −1,107.0 | −2.0 | −206.8 | 11.0 | 0.8 | 48.3 |
| Net income | −1,206.0 | 405.0 | 93.0 | −152.0 | −1,104.0 | 12.0 | −734.4 | −130.2 | −79.0 | 53.2 |
| Growth | −77.0% | −263.4% | −6,220.0% | |||||||
| EPS, diluted | −2.30 | 0.74 | 0.00 | −0.32 | −1.97 | −0.31 | −1.35 | −0.22 | −0.13 | 0.09 |
| Growth | −100.0% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 47.1% | 71.9% | 77.2% | 73.4% | 72.0% | 65.0% | 69.7% | 64.6% | 73.8% | 76.2% |
| Operating margin | −90.2% | 30.4% | 6.6% | −14.3% | −124.0% | −0.3% | −39.3% | 1.4% | 0.1% | 8.8% |
| Net margin | −92.1% | 43.5% | 10.3% | −14.6% | −123.6% | 1.7% | −139.5% | −17.2% | −14.8% | 9.7% |
| Free cash flow margin | −18.4% | 73.9% | 9.2% | 1.3% | 8.3% | −5.0% | −51.2% | −1.4% | 2.5% | 8.5% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −224.0 | 704.0 | 100.0 | 26.0 | 82.0 | −28.0 | −262.2 | −3.5 | 16.5 | 50.3 |
| Capital expenditure | −17.0 | −15.0 | −17.0 | −12.0 | −8.0 | −8.0 | −7.3 | −7.1 | −3.1 | −3.8 |
| Free cash flow | −241.0 | 689.0 | 83.0 | 14.0 | 74.0 | −36.0 | −269.5 | −10.6 | 13.4 | 46.5 |
| Growth | −88.0% | −83.1% | +428.6% | −148.6% | +247.0% | |||||
| Buybacks | 0.0 | −18.0 | 0.0 | 0.0 | n/a | n/a | n/a | 0.0 | 0.0 | −60.7 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 734.0 | 816.0 | 548.0 | 377.0 | 214.0 | 378.0 | 295.7 | 175.1 | 266.7 | 274.7 |
| Total debt | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 194.1 | 195.3 | 196.5 |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | n/a | 295.7 | −19.0 | 71.4 | 78.2 |
| Shareholders’ equity | 2,057.0 | 2,505.0 | 2,636.0 | 2,529.0 | 1,504.0 | 1,555.9 | 856.8 | 775.1 | 719.9 | 746.0 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | n/a | 0.00 | 0.25 | 0.27 | 0.26 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2017 28 Feb 2017 | FY2018 28 Feb 2018 | FY2019 28 Feb 2019 | FY2020 29 Feb 2020 | FY2021 28 Feb 2021 | FY2022 28 Feb 2022 | FY2023 28 Feb 2023 | FY2024 29 Feb 2024 | FY2025 28 Feb 2025 | FY2026 28 Feb 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 734.0 | 816.0 | 548.0 | 377.0 | 214.0 | 378.0 | 295.7 | 175.1 | 266.7 | 274.7 | |
| 200.0 | 151.0 | 233.0 | 215.0 | 182.0 | 138.0 | 120.0 | 198.7 | 173.7 | 156.0 | |
| 26.0 | 3.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 91.0 | 64.0 | 85.0 | 70.0 | 48.0 | 41.0 | 25.0 | 21.2 | 13.4 | 12.3 | |
| 559.0 | 569.0 | 1,463.0 | 1,437.0 | 849.0 | 844.0 | 489.0 | 474.5 | 472.4 | 479.1 | |
| 3,296.0 | 3,780.0 | 3,968.0 | 3,888.0 | 2,818.0 | 2,567.0 | 1,679.0 | 1,395.0 | 1,295.6 | 1,245.2 | |
| Growth | +14.7% | +5.0% | −2.0% | −27.5% | −8.9% | −34.6% | −16.9% | −7.1% | −3.9% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 194.1 | 195.3 | 196.5 | |
| calc | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 194.1 | 195.3 | 196.5 |
| 1,239.0 | 1,275.0 | 1,332.0 | 1,359.0 | 1,314.0 | 1,011.0 | 822.0 | 619.9 | 575.7 | 499.2 | |
| Equity | ||||||||||
| −438.0 | −45.0 | −32.0 | −198.0 | −1,306.0 | −1,294.0 | −2,028.0 | −2,158.3 | −2,237.3 | −2,167.2 | |
| 2,057.0 | 2,505.0 | 2,636.0 | 2,529.0 | 1,504.0 | 1,555.9 | 856.8 | 775.1 | 719.9 | 746.0 | |
| Growth | +21.8% | +5.2% | −4.1% | −40.5% | +3.5% | −44.9% | −9.5% | −7.1% | +3.6% | |
| Per share and net cash | ||||||||||
| calc | n/a | n/a | n/a | n/a | n/a | n/a | 295.7 | −19.0 | 71.4 | 78.2 |
| 530.5 | 536.7 | 547.4 | 554.2 | 565.5 | 576.2 | 582.2 | 589.2 | 596.2 | 587.4 | |
| calc | 3.88 | 4.67 | 4.82 | 4.56 | 2.66 | 2.70 | 1.47 | 1.32 | 1.21 | 1.27 |
Lines marked calc are worked out here from filed figures; point at one for how.