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 | 1,074.5 | 1,502.9 | 1,361.2 | 1,351.6 | 1,349.0 | 1,777.2 | 3,146.2 | 2,326.4 | 4,261.9 | 2,911.6 |
| Growth | +39.9% | −9.4% | −0.7% | −0.2% | +31.7% | +77.0% | −26.1% | +83.2% | −31.7% | |
| Operating income | −134.1 | 100.5 | 45.8 | 1.3 | −26.3 | 143.5 | 967.7 | 312.5 | 1,536.5 | 350.2 |
| Net income | −74.3 | 125.9 | 54.2 | 18.4 | 2.1 | 132.7 | 758.0 | 277.9 | 1,220.0 | 316.7 |
| Growth | −56.9% | −66.1% | −88.8% | +6,339.3% | +471.4% | −63.3% | +339.0% | −74.0% | ||
| EPS, diluted | −1.54 | 2.60 | 1.12 | 0.38 | 0.04 | 2.72 | 15.52 | 5.69 | 24.95 | 6.63 |
| Growth | −56.9% | −66.1% | −89.5% | +6,700.0% | +470.6% | −63.3% | +338.5% | −73.4% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 4.2% | 24.0% | 16.4% | 13.3% | 11.9% | 19.0% | 38.0% | 23.3% | 43.4% | 23.1% |
| Operating margin | −12.5% | 6.7% | 3.4% | 0.1% | −1.9% | 8.1% | 30.8% | 13.4% | 36.1% | 12.0% |
| Net margin | −6.9% | 8.4% | 4.0% | 1.4% | 0.2% | 7.5% | 24.1% | 11.9% | 28.6% | 10.9% |
| Free cash flow margin | −10.5% | 12.0% | 3.5% | −3.7% | −5.1% | 3.0% | 23.1% | 13.1% | 25.0% | 11.3% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −45.9 | 200.4 | 115.1 | 73.6 | 26.1 | 126.2 | 863.0 | 451.4 | 1,224.7 | 479.8 |
| Capital expenditure | −66.7 | −19.7 | −68.0 | −124.2 | −95.1 | −72.4 | −136.6 | −147.1 | −161.3 | −151.2 |
| Free cash flow | −112.6 | 180.7 | 47.1 | −50.6 | −68.9 | 53.8 | 726.4 | 304.3 | 1,063.5 | 328.5 |
| Growth | −73.9% | −207.4% | +1,250.0% | −58.1% | +249.5% | −69.1% | ||||
| Dividends paid | 0.0 | 0.0 | −41.7 | 0.0 | −1.7 | −6.1 | −252.3 | −91.9 | −330.3 | −231.6 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 17.6 | 48.4 | 69.2 | 78.1 | 57.4 | 59.1 | 292.8 | 237.9 | 499.4 | 107.2 |
| Total debt | 10.9 | 6.1 | 2.1 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | 6.6 | 42.3 | 67.1 | 78.1 | n/a | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 842.7 | 953.3 | 986.6 | 1,009.7 | 1,012.8 | 1,104.6 | 1,611.1 | 1,800.1 | 2,560.6 | 2,632.7 |
| Debt to equity | 0.01 | 0.01 | 0.00 | 0.00 | n/a | n/a | n/a | n/a | n/a | n/a |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2017 3 Jun 2017 | FY2018 2 Jun 2018 | FY2019 1 Jun 2019 | FY2020 30 May 2020 | FY2021 29 May 2021 | FY2022 28 May 2022 | FY2023 3 Jun 2023 | FY2024 1 Jun 2024 | FY2025 31 May 2025 | FY2026 30 May 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 17.6 | 48.4 | 69.2 | 78.1 | 57.4 | 59.1 | 292.8 | 237.9 | 499.4 | 107.2 | |
| 61.3 | 80.7 | 57.1 | 85.0 | 79.1 | 169.1 | 111.0 | 138.6 | 244.1 | 136.2 | |
| 160.7 | 168.6 | 172.2 | 187.2 | 218.4 | 263.3 | 284.4 | 261.8 | 295.7 | 375.3 | |
| 458.2 | 425.4 | 455.3 | 557.4 | 589.4 | 677.8 | 744.5 | 857.2 | 1,026.7 | 1,318.3 | |
| 35.5 | 35.5 | 35.5 | 35.5 | 35.5 | 44.0 | 44.0 | 45.8 | 46.8 | 97.1 | |
| 1,033.1 | 1,150.4 | 1,156.3 | 1,206.7 | 1,229.2 | 1,427.5 | 1,954.5 | 2,184.8 | 3,084.6 | 3,107.6 | |
| Growth | +11.4% | +0.5% | +4.4% | +1.9% | +16.1% | +36.9% | +11.8% | +41.2% | +0.7% | |
| Liabilities | ||||||||||
| 4.8 | 3.5 | 1.5 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | |
| 6.1 | 2.6 | 0.6 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| calc | 10.9 | 6.1 | 2.1 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a |
| 188.6 | 194.8 | 166.5 | 197.0 | 216.4 | 323.1 | 344.9 | 387.7 | 518.6 | 467.0 | |
| Equity | ||||||||||
| 816.0 | 924.9 | 954.5 | 975.1 | 976.0 | 1,065.9 | 1,571.1 | 1,756.4 | 2,565.9 | 2,765.1 | |
| 842.7 | 953.3 | 986.6 | 1,009.7 | 1,012.8 | 1,104.6 | 1,611.1 | 1,800.1 | 2,560.6 | 2,632.7 | |
| Growth | +13.1% | +3.5% | +2.3% | +0.3% | +9.1% | +45.9% | +11.7% | +42.2% | +2.8% | |
| Per share and net cash | ||||||||||
| calc | 6.6 | 42.3 | 67.1 | 78.1 | n/a | n/a | n/a | n/a | n/a | n/a |
| 48.6 | 48.6 | 48.7 | 48.8 | 48.9 | 48.9 | n/a | n/a | 48.5 | 46.9 | |
| calc | 17.35 | 19.60 | 20.26 | 20.70 | 20.73 | 22.57 | n/a | n/a | 52.80 | 56.11 |
Lines marked calc are worked out here from filed figures; point at one for how.