Closing prices at the end of each trading day, from 28 Jun 2018. 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 | 12.35 | 12.75 | 13.01 | 13.19 | 15.43 | 16.67 | 19.32 | 19.97 | 20.50 | 21.46 |
| Growth | +3.3% | +2.0% | +1.4% | +17.0% | +8.0% | +15.9% | +3.4% | +2.7% | +4.7% | |
| Operating income | 0.22 | 0.22 | 0.30 | 0.35 | 0.64 | 0.62 | 0.74 | 0.80 | 0.77 | 0.82 |
| Net income | 0.04 | 0.05 | 0.13 | 0.19 | 0.42 | 0.43 | 0.51 | 0.52 | 0.53 | 0.58 |
| Growth | +13.7% | +153.0% | +47.1% | +124.9% | +1.3% | +20.3% | +2.1% | +2.0% | +8.2% | |
| EPS, diluted | 0.48 | 0.54 | 1.05 | 1.35 | 3.03 | 3.09 | 3.76 | 3.88 | 4.00 | 4.38 |
| Growth | +12.5% | +94.4% | +28.6% | +124.4% | +2.0% | +21.7% | +3.2% | +3.1% | +9.5% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 1.7% | 1.7% | 2.3% | 2.7% | 4.2% | 3.7% | 3.8% | 4.0% | 3.8% | 3.8% |
| Net margin | 0.4% | 0.4% | 1.0% | 1.4% | 2.7% | 2.6% | 2.7% | 2.6% | 2.6% | 2.7% |
| Free cash flow margin | 1.5% | 0.6% | 2.2% | 1.2% | 4.2% | 3.0% | 2.0% | 1.3% | 1.5% | 1.5% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.30 | 0.21 | 0.43 | 0.36 | 0.87 | 0.83 | 0.79 | 0.72 | 0.90 | 1.03 |
| Capital expenditure | −0.11 | −0.14 | −0.15 | −0.20 | −0.22 | −0.32 | −0.40 | −0.47 | −0.59 | −0.70 |
| Free cash flow | 0.18 | 0.07 | 0.28 | 0.16 | 0.65 | 0.51 | 0.39 | 0.25 | 0.31 | 0.33 |
| Growth | −60.2% | +287.2% | −43.7% | +310.9% | −21.9% | −23.2% | −35.5% | +24.3% | +4.8% | |
| Buybacks | −0.00 | −0.00 | −0.02 | −0.07 | −0.11 | −0.19 | −0.17 | −0.16 | −0.22 | −0.29 |
| Dividends paid | −0.00 | −0.74 | −0.00 | −0.00 | −0.00 | −0.00 | −0.00 | −0.00 | −0.00 | n/a |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.03 | 0.03 | 0.03 | 0.03 | 0.04 | 0.05 | 0.03 | 0.04 | 0.03 | 0.05 |
| Total debt | n/a | 2.71 | 1.80 | 1.68 | 1.11 | 0.75 | 0.85 | 0.72 | 0.57 | 0.52 |
| Net cash (debt) | n/a | −2.68 | −1.77 | −1.65 | −1.06 | −0.70 | −0.82 | −0.68 | −0.55 | −0.47 |
| Shareholders’ equity | −0.35 | −1.03 | −0.20 | −0.05 | 0.32 | 0.65 | 1.05 | 1.46 | 1.85 | 2.20 |
| Debt to equity | n/a | n/a | n/a | n/a | 3.46 | 1.16 | 0.81 | 0.49 | 0.31 | 0.24 |
In billions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2017 28 Jan 2017 | FY2018 3 Feb 2018 | FY2019 2 Feb 2019 | FY2020 1 Feb 2020 | FY2021 30 Jan 2021 | FY2022 29 Jan 2022 | FY2023 28 Jan 2023 | FY2024 3 Feb 2024 | FY2025 1 Feb 2025 | FY2026 31 Jan 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 0.03 | 0.03 | 0.03 | 0.03 | 0.04 | 0.05 | 0.03 | 0.04 | 0.03 | 0.05 | |
| n/a | 0.19 | 0.19 | 0.21 | 0.17 | 0.17 | 0.24 | 0.23 | 0.28 | 0.25 | |
| n/a | 1.02 | 1.05 | 1.08 | 1.21 | 1.24 | 1.38 | 1.45 | 1.51 | 1.56 | |
| n/a | 0.76 | 0.75 | 0.76 | 0.80 | 0.94 | 1.34 | 1.58 | 1.90 | 2.36 | |
| n/a | 0.92 | 0.92 | 0.92 | 0.92 | 0.92 | 1.01 | 1.01 | 1.01 | 1.01 | |
| n/a | 3.27 | 3.24 | 5.27 | 5.41 | 5.67 | 6.35 | 6.68 | 7.07 | 7.51 | |
| Growth | −1.1% | +62.7% | +2.7% | +4.8% | +12.0% | +5.2% | +5.8% | +6.3% | ||
| Liabilities | ||||||||||
| n/a | 0.22 | 0.25 | 0.34 | 0.26 | 0.00 | 0.41 | 0.32 | 0.18 | 0.12 | |
| n/a | 2.49 | 1.55 | 1.34 | 0.85 | 0.75 | 0.45 | 0.40 | 0.40 | 0.40 | |
| calc | n/a | 2.71 | 1.80 | 1.68 | 1.11 | 0.75 | 0.85 | 0.72 | 0.57 | 0.52 |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 5.22 | 5.31 | |
| Equity | ||||||||||
| n/a | −1.04 | −0.92 | −0.72 | −0.30 | 0.13 | 0.64 | 1.17 | 1.70 | 1.20 | |
| −0.35 | −1.03 | −0.20 | −0.05 | 0.32 | 0.65 | 1.05 | 1.46 | 1.85 | 2.20 | |
| Growth | +103.0% | +61.5% | +39.4% | +26.6% | +19.0% | |||||
| Per share and net cash | ||||||||||
| calc | n/a | −2.68 | −1.77 | −1.65 | −1.06 | −0.70 | −0.82 | −0.68 | −0.55 | −0.47 |
| n/a | 87.1 | 137.3 | 137.3 | 137.2 | 135.5 | 133.9 | 132.8 | 131.6 | 129.6 | |
| calc | n/a | −11.83 | −1.47 | −0.40 | 2.33 | 4.78 | 7.82 | 10.99 | 14.03 | 16.95 |
Lines marked calc are worked out here from filed figures; point at one for how.