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 | 509.5 | 652.8 | 719.5 | 742.3 | 743.3 | 812.6 | 905.3 | 980.5 | 1,202.5 | 1,475.4 |
| Growth | +28.1% | +10.2% | +3.2% | +0.1% | +9.3% | +11.4% | +8.3% | +22.6% | +22.7% | |
| Operating income | 21.9 | −15.6 | 1.5 | −23.9 | −105.6 | −199.4 | −149.5 | −52.6 | 41.1 | 149.9 |
| Net income | 18.1 | −26.7 | 20.7 | −27.2 | −66.5 | −180.4 | −111.9 | −6.1 | 69.8 | 139.3 |
| Growth | −248.0% | −231.2% | +99.5% | |||||||
| EPS, diluted | 0.24 | −0.34 | 0.25 | −0.33 | −0.79 | −2.16 | −1.36 | −0.07 | 0.81 | 1.63 |
| Growth | −241.7% | −232.0% | +101.2% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 62.4% | 54.5% | 54.9% | 54.5% | 52.4% | 46.4% | 50.6% | 59.5% | 62.5% | 64.2% |
| Operating margin | 4.3% | −2.4% | 0.2% | −3.2% | −14.2% | −24.5% | −16.5% | −5.4% | 3.4% | 10.2% |
| Net margin | 3.5% | −4.1% | 2.9% | −3.7% | −8.9% | −22.2% | −12.4% | −0.6% | 5.8% | 9.4% |
| Free cash flow margin | 26.1% | 20.1% | 9.9% | 12.4% | 12.5% | −5.8% | 3.6% | 19.3% | 24.5% | 25.6% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 138.8 | 140.5 | 116.1 | 113.1 | 111.6 | −37.9 | 38.4 | 195.7 | 300.9 | 389.7 |
| Capital expenditure | −5.9 | −9.4 | −44.9 | −21.4 | −19.0 | −9.5 | −5.8 | −6.4 | −5.7 | −12.1 |
| Free cash flow | 132.9 | 131.1 | 71.2 | 91.7 | 92.6 | −47.5 | 32.6 | 189.4 | 295.1 | 377.7 |
| Growth | −1.4% | −45.7% | +28.8% | +1.0% | −151.3% | +481.4% | +55.8% | +28.0% | ||
| Buybacks | n/a | n/a | 0.0 | 0.0 | −161.3 | −37.5 | −261.8 | 0.0 | 0.0 | −606.3 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 263.2 | 437.1 | 254.1 | 367.0 | 384.9 | 606.3 | 401.8 | 548.0 | 697.9 | 372.9 |
| Total debt | n/a | 305.1 | 317.3 | 330.2 | 343.8 | 358.2 | 397.2 | 398.9 | n/a | n/a |
| Net cash (debt) | n/a | 132.0 | −63.2 | 36.8 | 41.1 | 248.1 | 4.6 | 149.1 | n/a | n/a |
| Shareholders’ equity | 888.5 | 1,413.6 | 1,574.2 | 1,656.8 | 1,544.9 | 1,451.7 | 1,199.5 | 1,342.7 | 1,457.2 | 1,193.7 |
| Debt to equity | n/a | 0.22 | 0.20 | 0.20 | 0.22 | 0.25 | 0.33 | 0.30 | 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 31 Jul 2017 | FY2018 31 Jul 2018 | FY2019 31 Jul 2019 | FY2020 31 Jul 2020 | FY2021 31 Jul 2021 | FY2022 31 Jul 2022 | FY2023 31 Jul 2023 | FY2024 31 Jul 2024 | FY2025 31 Jul 2025 | FY2026 31 Jul 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 263.2 | 437.1 | 254.1 | 367.0 | 384.9 | 606.3 | 401.8 | 548.0 | 697.9 | 372.9 | |
| 79.4 | 124.8 | 138.4 | 114.2 | 104.1 | 143.8 | 151.0 | 137.3 | 140.6 | 193.7 | |
| 14.4 | 18.6 | 65.8 | 65.2 | 80.1 | 80.7 | 54.5 | 55.4 | 60.4 | 67.8 | |
| 141.9 | 340.9 | 340.9 | 340.9 | 340.9 | 372.2 | 372.2 | 372.2 | 394.0 | 423.3 | |
| 1,078.9 | 1,981.4 | 2,167.0 | 2,364.9 | 2,321.8 | 2,266.9 | 2,027.9 | 2,226.3 | 2,721.1 | 2,576.9 | |
| Growth | +83.7% | +9.4% | +9.1% | −1.8% | −2.4% | −10.5% | +9.8% | +22.2% | −5.3% | |
| Liabilities | ||||||||||
| n/a | 305.1 | 317.3 | 330.2 | 343.8 | 358.2 | 397.2 | 398.9 | n/a | n/a | |
| calc | n/a | 305.1 | 317.3 | 330.2 | 343.8 | 358.2 | 397.2 | 398.9 | n/a | n/a |
| 190.4 | 567.8 | 592.8 | 708.1 | 777.0 | 815.2 | 828.4 | 883.6 | 1,263.9 | 1,383.3 | |
| Equity | ||||||||||
| 65.9 | 125.0 | 190.0 | 163.0 | −66.1 | −284.0 | −618.0 | −624.1 | −554.2 | −1,024.4 | |
| 888.5 | 1,413.6 | 1,574.2 | 1,656.8 | 1,544.9 | 1,451.7 | 1,199.5 | 1,342.7 | 1,457.2 | 1,193.7 | |
| Growth | +59.1% | +11.4% | +5.2% | −6.8% | −6.0% | −17.4% | +11.9% | +8.5% | −18.1% | |
| Per share and net cash | ||||||||||
| calc | n/a | 132.0 | −63.2 | 36.8 | 41.1 | 248.1 | 4.6 | 149.1 | n/a | n/a |
| 75.0 | 80.6 | 82.1 | 83.5 | 83.2 | 84.1 | 81.4 | 83.0 | 84.5 | 82.0 | |
| calc | 11.85 | 17.54 | 19.16 | 19.85 | 18.57 | 17.26 | 14.73 | 16.17 | 17.24 | 14.56 |
Lines marked calc are worked out here from filed figures; point at one for how.