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 | 5.57 | 6.08 | 6.64 | 7.26 | 5.75 | 9.31 | 8.68 | 9.71 | 10.62 | 11.55 |
| Growth | +9.3% | +9.2% | +9.3% | −20.8% | +61.8% | −6.7% | +11.8% | +9.3% | +8.8% | |
| Net income | 0.22 | 0.38 | 0.41 | 0.47 | −0.22 | 0.23 | 0.23 | 0.34 | 0.50 | 0.61 |
| Growth | +78.3% | +7.8% | +12.1% | −146.5% | +0.0% | +47.6% | +48.3% | +21.1% | ||
| EPS, diluted | 3.01 | 5.48 | 6.04 | 6.91 | −3.28 | 6.00 | 3.49 | 5.23 | 7.80 | 9.51 |
| Growth | +82.1% | +10.2% | +14.4% | −147.5% | −41.8% | +49.9% | +49.1% | +21.9% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 3.9% | 6.3% | 6.2% | 6.4% | −3.8% | 2.5% | 2.6% | 3.5% | 4.7% | 5.3% |
| Free cash flow margin | 7.7% | 5.6% | 5.2% | 7.8% | −0.9% | 5.2% | 1.7% | 3.9% | −0.2% | 1.5% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.62 | 0.61 | 0.64 | 0.89 | 0.22 | 0.83 | 0.60 | 0.87 | 0.86 | 1.23 |
| Capital expenditure | −0.19 | −0.27 | −0.30 | −0.33 | −0.27 | −0.35 | −0.45 | −0.49 | −0.88 | −1.06 |
| Free cash flow | 0.43 | 0.34 | 0.34 | 0.56 | −0.05 | 0.48 | 0.15 | 0.38 | −0.02 | 0.17 |
| Growth | −20.9% | +1.4% | +63.8% | −109.6% | −69.0% | +152.4% | −104.5% | |||
| Buybacks | −0.20 | −0.29 | −0.23 | −0.32 | −0.07 | −0.27 | −0.32 | −0.24 | −0.26 | −0.28 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.08 | 0.13 | 0.11 | 0.40 | 1.38 | 1.09 | 0.87 | 0.93 | 0.99 | 1.23 |
| Total debt | n/a | n/a | n/a | 0.96 | 2.07 | 1.53 | 1.49 | 1.39 | 1.70 | 2.08 |
| Net cash (debt) | n/a | n/a | n/a | −0.56 | −0.69 | −0.44 | −0.62 | −0.47 | −0.71 | −0.85 |
| Shareholders’ equity | −0.05 | 0.09 | 0.32 | 0.53 | 0.46 | 0.76 | 0.79 | 1.00 | 1.37 | 1.81 |
| Debt to equity | n/a | n/a | n/a | 1.82 | 4.45 | 2.01 | 1.87 | 1.39 | 1.24 | 1.15 |
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 | ||||||||||
| 0.08 | 0.13 | 0.11 | 0.40 | 1.38 | 1.09 | 0.87 | 0.93 | 0.99 | 1.23 | |
| 0.04 | 0.07 | 0.06 | 0.09 | 0.06 | 0.05 | 0.07 | 0.07 | 0.09 | 0.11 | |
| 0.70 | 0.75 | 0.95 | 0.78 | 0.74 | 1.02 | 1.18 | 1.09 | 1.25 | 1.31 | |
| 1.05 | 1.13 | 1.25 | 1.40 | 1.44 | 1.55 | 1.67 | 1.88 | 2.37 | 3.16 | |
| 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | |
| 2.57 | 2.81 | 3.08 | 5.59 | 6.78 | 7.09 | 7.27 | 7.71 | 8.77 | 9.92 | |
| Growth | +9.3% | +9.5% | +81.7% | +21.2% | +4.5% | +2.5% | +6.0% | +13.8% | +13.1% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.05 | |
| n/a | n/a | n/a | 0.96 | 2.07 | 1.53 | 1.49 | 1.39 | 1.70 | 2.03 | |
| calc | n/a | n/a | n/a | 0.96 | 2.07 | 1.53 | 1.49 | 1.39 | 1.70 | 2.08 |
| Equity | ||||||||||
| −1.06 | −0.68 | −0.26 | 0.20 | −0.01 | 0.41 | 0.64 | 0.98 | 1.49 | 2.10 | |
| −0.05 | 0.09 | 0.32 | 0.53 | 0.46 | 0.76 | 0.79 | 1.00 | 1.37 | 1.81 | |
| Growth | +271.9% | +63.7% | −12.0% | +63.6% | +4.5% | +25.4% | +37.5% | +31.9% | ||
| Per share and net cash | ||||||||||
| calc | n/a | n/a | n/a | −0.56 | −0.69 | −0.44 | −0.62 | −0.47 | −0.71 | −0.85 |
| 70.2 | 67.9 | 67.1 | 65.9 | 66.4 | 66.5 | 65.0 | 64.0 | 63.3 | 62.7 | |
| calc | −0.71 | 1.28 | 4.81 | 8.01 | 7.00 | 11.44 | 12.23 | 15.59 | 21.66 | 28.82 |
Lines marked calc are worked out here from filed figures; point at one for how.