Closing prices at the end of each trading day, from 21 Dec 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.
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 79.04 | 90.62 | 84.82 | 86.67 | 101.20 | 102.30 | 88.43 | 95.57 | 113.54 |
| Growth | +14.7% | −6.4% | +2.2% | +16.8% | +1.1% | −13.6% | +8.1% | +18.8% | |
| Operating income | −2.42 | −0.19 | 2.37 | 3.69 | 4.66 | 5.77 | 5.41 | 6.24 | 8.15 |
| Net income | −2.85 | −2.31 | 4.62 | 3.25 | 5.56 | 2.44 | 3.39 | 4.59 | 5.94 |
| Growth | −29.6% | +71.2% | −56.1% | +38.7% | +35.5% | +29.3% | |||
| EPS, diluted | n/a | n/a | 6.03 | 4.22 | 6.26 | 3.24 | 4.60 | 6.38 | 8.68 |
| Growth | −30.0% | +48.3% | −48.2% | +42.0% | +38.7% | +36.1% |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 26.0% | 27.6% | 24.3% | 23.2% | 21.6% | 22.2% | 23.8% | 22.2% | 20.0% |
| Operating margin | −3.1% | −0.2% | 2.8% | 4.3% | 4.6% | 5.6% | 6.1% | 6.5% | 7.2% |
| Net margin | −3.6% | −2.5% | 5.4% | 3.7% | 5.5% | 2.4% | 3.8% | 4.8% | 5.2% |
| Free cash flow margin | 7.1% | 6.1% | 7.9% | 10.8% | 7.4% | 0.5% | 6.7% | 2.0% | 7.5% |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 6.84 | 6.99 | 9.29 | 11.41 | 10.31 | 3.57 | 8.68 | 4.52 | 11.19 |
| Capital expenditure | −1.21 | −1.50 | −2.58 | −2.08 | −2.80 | −3.00 | −2.76 | −2.65 | −2.63 |
| Free cash flow | 5.63 | 5.49 | 6.72 | 9.33 | 7.51 | 0.56 | 5.92 | 1.87 | 8.55 |
| Growth | −2.4% | +22.2% | +38.9% | −19.5% | −92.5% | +953.4% | −68.4% | +357.6% | |
| Buybacks | n/a | −14.08 | −0.01 | −0.24 | −1.50 | −2.88 | −2.08 | −2.59 | −6.01 |
| Dividends paid | 0.00 | −2.13 | 0.00 | 0.00 | 0.00 | −0.96 | −1.07 | −1.28 | −1.46 |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 13.94 | 9.68 | 9.30 | 9.51 | 9.48 | 8.61 | 7.37 | 3.63 | 11.53 |
| Total debt | 44.00 | 49.20 | 44.32 | 32.87 | 21.13 | 23.02 | 19.01 | 19.36 | 23.51 |
| Net cash (debt) | −30.06 | −39.53 | −35.02 | −23.36 | −11.65 | −14.41 | −11.65 | −15.73 | −11.99 |
| Shareholders’ equity | 11.72 | −5.77 | −1.57 | 2.48 | −1.69 | −3.12 | −2.23 | −1.48 | −2.47 |
| Debt to equity | 3.75 | n/a | n/a | 13.26 | n/a | n/a | n/a | n/a | n/a |
In billions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2018 2 Feb 2018 | FY2019 1 Feb 2019 | FY2020 31 Jan 2020 | FY2021 29 Jan 2021 | FY2022 28 Jan 2022 | FY2023 3 Feb 2023 | FY2024 2 Feb 2024 | FY2025 31 Jan 2025 | FY2026 30 Jan 2026 |
|---|---|---|---|---|---|---|---|---|---|
| Margins | |||||||||
| 26.0% | 27.6% | 24.3% | 23.2% | 21.6% | 22.2% | 23.8% | 22.2% | 20.0% | |
| −3.1% | −0.2% | 2.8% | 4.3% | 4.6% | 5.6% | 6.1% | 6.5% | 7.2% | |
| −6.0% | −2.6% | −0.1% | 2.7% | 5.9% | 3.2% | 4.6% | 5.3% | 6.4% | |
| −3.6% | −2.5% | 5.4% | 3.7% | 5.5% | 2.4% | 3.8% | 4.8% | 5.2% | |
| 7.1% | 6.1% | 7.9% | 10.8% | 7.4% | 0.5% | 6.7% | 2.0% | 7.5% | |
| Spending | |||||||||
| 5.5% | 5.1% | 2.9% | 2.8% | 2.5% | 2.7% | 3.2% | 3.2% | 2.8% | |
| 23.5% | 22.8% | 18.7% | 16.2% | 14.5% | 13.8% | 14.5% | 12.5% | 10.1% | |
| 1.5% | 1.7% | 3.0% | 2.4% | 2.8% | 2.9% | 3.1% | 2.8% | 2.3% | |
| n/a | n/a | n/a | 4.3% | 16.6% | 24.9% | 17.5% | 9.4% | 18.3% | |
| Returns | |||||||||
| −24.3% | n/a | n/a | 131.1% | n/a | n/a | n/a | n/a | n/a | |
| −2.3% | −2.1% | 3.9% | 2.6% | 6.0% | 2.7% | 4.1% | 5.8% | 5.9% | |
| Balance and payout | |||||||||
| 3.75 | n/a | n/a | 13.26 | n/a | n/a | n/a | n/a | n/a | |
| 85.6% | 99.8% | 96.8% | 93.5% | 101.7% | 103.4% | 102.6% | 101.7% | 102.4% | |
| n/a | n/a | 0.0% | 0.0% | 0.0% | 39.5% | 31.6% | 27.8% | 24.6% | |
| 0.0% | 295.0% | 0.1% | 2.6% | 19.9% | 684.5% | 53.2% | 206.7% | 87.4% | |