Closing prices at the end of each trading day, from 27 Apr 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 | 381.5 | 518.5 | 701.0 | 974.0 | 1,453.0 | 2,107.2 | 2,515.9 | 2,761.9 | 2,976.7 | 3,219.5 |
| Growth | +35.9% | +35.2% | +38.9% | +49.2% | +45.0% | +19.4% | +9.8% | +7.8% | +8.2% | |
| Operating income | −115.8 | −51.7 | −426.3 | −193.5 | −173.9 | −61.9 | −88.0 | 31.6 | 199.9 | 298.6 |
| Net income | −115.4 | −52.3 | −426.5 | −208.4 | −243.3 | −70.0 | −97.5 | 74.0 | 1,067.9 | 309.1 |
| Growth | +1,343.5% | −71.1% | ||||||||
| EPS, diluted | n/a | n/a | n/a | −1.18 | −1.31 | −0.36 | −0.49 | 0.36 | 5.08 | 1.48 |
| Growth | +1,311.1% | −70.9% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 73.1% | 77.2% | 72.5% | 75.0% | 74.9% | 77.9% | 78.7% | 79.3% | 79.1% | 79.4% |
| Operating margin | −30.4% | −10.0% | −60.8% | −19.9% | −12.0% | −2.9% | −3.5% | 1.1% | 6.7% | 9.3% |
| Net margin | −30.3% | −10.1% | −60.8% | −21.4% | −16.7% | −3.3% | −3.9% | 2.7% | 35.9% | 9.6% |
| Free cash flow margin | −12.6% | 7.0% | 6.5% | 4.5% | 14.8% | 21.1% | 17.1% | 32.1% | 30.9% | 32.9% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −4.8 | 55.0 | 76.1 | 115.7 | 297.0 | 506.5 | 506.8 | 979.5 | 1,017.3 | 1,165.0 |
| Capital expenditure | −43.3 | −18.9 | −30.4 | −72.0 | −82.4 | −61.4 | −77.7 | −92.4 | −97.0 | −106.4 |
| Free cash flow | −48.1 | 36.1 | 45.7 | 43.7 | 214.6 | 445.1 | 429.1 | 887.1 | 920.3 | 1,058.6 |
| Growth | +26.7% | −4.4% | +391.5% | +107.4% | −3.6% | +106.7% | +3.7% | +15.0% | ||
| Buybacks | n/a | n/a | n/a | n/a | 0.0 | 0.0 | −63.0 | −145.5 | −683.5 | −869.1 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 191.2 | 256.9 | 517.8 | 241.2 | 566.1 | 509.1 | 721.9 | 797.1 | 648.6 | 602.4 |
| Shareholders’ equity | −347.4 | −338.6 | 614.4 | 546.3 | 325.7 | 275.5 | 617.3 | 1,129.7 | 2,002.7 | 1,917.8 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2017 31 Jan 2017 | FY2018 31 Jan 2018 | FY2019 31 Jan 2019 | FY2020 31 Jan 2020 | FY2021 31 Jan 2021 | FY2022 31 Jan 2022 | FY2023 31 Jan 2023 | FY2024 31 Jan 2024 | FY2025 31 Jan 2025 | FY2026 31 Jan 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 191.2 | 256.9 | 517.8 | 241.2 | 566.1 | 509.1 | 721.9 | 797.1 | 648.6 | 602.4 | |
| n/a | 123.8 | 174.5 | 237.8 | 323.6 | 441.0 | 516.9 | 439.3 | 429.6 | 516.4 | |
| n/a | 63.0 | 75.8 | 128.3 | 165.0 | 184.7 | 199.9 | 245.2 | 299.4 | 361.8 | |
| 35.8 | 37.3 | 195.2 | 194.9 | 350.2 | 355.1 | 353.6 | 353.1 | 454.5 | 458.4 | |
| n/a | 620.0 | 1,615.4 | 1,891.1 | 2,336.5 | 2,541.3 | 3,012.7 | 2,971.3 | 4,012.7 | 4,229.6 | |
| Growth | +160.6% | +17.1% | +23.6% | +8.8% | +18.6% | −1.4% | +35.0% | +5.4% | ||
| Liabilities | ||||||||||
| n/a | 411.1 | 1,001.1 | 1,344.8 | 2,007.4 | 2,265.8 | 2,395.4 | 1,841.6 | 2,010.0 | 2,311.7 | |
| Equity | ||||||||||
| n/a | −502.3 | −928.8 | −1,137.2 | −1,380.5 | −1,438.2 | −1,598.7 | −1,670.2 | −1,287.3 | −1,856.5 | |
| −347.4 | −338.6 | 614.4 | 546.3 | 325.7 | 275.5 | 617.3 | 1,129.7 | 2,002.7 | 1,917.8 | |
| Growth | −11.1% | −40.4% | −15.4% | +124.1% | +83.0% | +77.3% | −4.2% | |||
| Per share and net cash | ||||||||||
| n/a | 35.7 | 169.3 | 181.3 | 192.8 | 198.8 | 201.9 | 205.3 | 202.5 | 197.8 | |
| calc | n/a | −9.49 | 3.63 | 3.01 | 1.69 | 1.39 | 3.06 | 5.50 | 9.89 | 9.70 |
Lines marked calc are worked out here from filed figures; point at one for how.