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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 6.0% | 7.1% | 7.6% | 8.0% | −7.6% | 5.9% | 3.5% | 4.8% | 6.4% | 7.1% | |
| 3.9% | 6.3% | 6.2% | 6.4% | −3.8% | 2.5% | 2.6% | 3.5% | 4.7% | 5.3% | |
| 7.7% | 5.6% | 5.2% | 7.8% | −0.9% | 5.2% | 1.7% | 3.9% | −0.2% | 1.5% | |
| Spending | ||||||||||
| 31.0% | 30.6% | 30.4% | 30.7% | 40.5% | 30.8% | 33.1% | 33.9% | 33.4% | 33.1% | |
| 3.4% | 4.4% | 4.5% | 4.5% | 4.8% | 3.8% | 5.2% | 5.1% | 8.3% | 9.2% | |
| 35.2% | 10.3% | 18.3% | 19.9% | n/a | 25.0% | 25.2% | 27.1% | 25.4% | 25.2% | |
| Returns | ||||||||||
| n/a | 443.5% | 128.5% | 88.1% | −46.6% | 30.3% | 28.9% | 34.1% | 36.7% | 33.8% | |
| 8.4% | 13.7% | 13.5% | 8.3% | −3.2% | 3.2% | 3.2% | 4.4% | 5.7% | 6.2% | |
| Balance and payout | ||||||||||
| n/a | n/a | n/a | 1.82 | 4.45 | 2.01 | 1.87 | 1.39 | 1.24 | 1.15 | |
| 47.2% | 85.5% | 66.6% | 57.3% | n/a | 55.5% | 212.7% | 64.7% | n/a | 162.3% | |