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 | 1,001.6 | 1,247.7 | 1,565.3 | 1,678.6 | 1,742.8 | 1,712.6 | 1,767.0 | 1,359.2 | 1,645.0 | 3,014.0 |
| Growth | +24.6% | +25.5% | +7.2% | +3.8% | −1.7% | +3.2% | −23.1% | +21.0% | +83.2% | |
| Operating income | 47.6 | 139.9 | −21.6 | 204.1 | 527.0 | 303.3 | −115.7 | −434.0 | −180.1 | 524.8 |
| Net income | −102.5 | 248.1 | −36.4 | 135.5 | 397.3 | 198.9 | −131.6 | −546.5 | 25.9 | −6,935.1 |
| Growth | −114.7% | +193.2% | −49.9% | −166.2% | −26,876.4% | |||||
| EPS, diluted | −1.71 | 3.82 | −0.54 | 1.75 | 5.07 | 2.68 | −1.93 | −8.12 | 0.37 | −92.96 |
| Growth | −114.1% | +189.7% | −47.1% | −172.0% | −25,224.3% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 31.8% | 34.6% | 27.2% | 38.7% | 44.9% | 46.0% | 32.2% | 18.5% | 28.0% | 41.7% |
| Operating margin | 4.8% | 11.2% | −1.4% | 12.2% | 30.2% | 17.7% | −6.5% | −31.9% | −10.9% | 17.4% |
| Net margin | −10.2% | 19.9% | −2.3% | 8.1% | 22.8% | 11.6% | −7.4% | −40.2% | 1.6% | −230.1% |
| Free cash flow margin | −5.3% | 12.4% | 10.5% | 26.1% | 37.5% | 21.5% | 2.9% | −8.0% | −6.4% | 10.0% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 85.0 | 247.5 | 330.1 | 524.3 | 738.7 | 459.3 | 179.8 | 24.7 | 126.3 | 751.4 |
| Capital expenditure | −138.1 | −93.2 | −166.0 | −86.0 | −84.8 | −91.2 | −128.5 | −133.0 | −231.0 | −451.3 |
| Free cash flow | −53.1 | 154.3 | 164.1 | 438.3 | 653.9 | 368.1 | 51.3 | −108.3 | −104.7 | 300.1 |
| Growth | +6.4% | +167.1% | +49.2% | −43.7% | −86.1% | −311.1% | ||||
| Buybacks | n/a | 0.0 | 0.0 | −200.0 | −236.0 | −543.9 | −175.6 | 0.0 | 0.0 | n/a |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 272.9 | 397.3 | 432.6 | 298.0 | 774.3 | 1,290.2 | 859.0 | 436.7 | 520.7 | 2,043.5 |
| Total debt | 457.3 | 456.7 | n/a | 1,538.6 | 1,532.3 | 1,466.1 | n/a | 2,503.2 | 2,573.2 | 1,637.4 |
| Net cash (debt) | −184.4 | −59.4 | n/a | −1,240.6 | −758.0 | −175.9 | n/a | −2,066.5 | −2,052.5 | 406.1 |
| Shareholders’ equity | 618.8 | 926.1 | 1,497.1 | 1,749.2 | 1,972.8 | 1,875.0 | 1,355.8 | 957.3 | 1,134.7 | 4,643.9 |
| Debt to equity | 0.74 | 0.49 | n/a | 0.88 | 0.78 | 0.78 | n/a | 2.61 | 2.27 | 0.35 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2017 1 Jul 2017 | FY2018 30 Jun 2018 | FY2019 29 Jun 2019 | FY2020 27 Jun 2020 | FY2021 3 Jul 2021 | FY2022 2 Jul 2022 | FY2023 1 Jul 2023 | FY2024 29 Jun 2024 | FY2025 28 Jun 2025 | FY2026 27 Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 272.9 | 397.3 | 432.6 | 298.0 | 774.3 | 1,290.2 | 859.0 | 436.7 | 520.7 | 2,043.5 | |
| 166.3 | 197.1 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 145.2 | 174.1 | 228.8 | 188.9 | 196.4 | 250.1 | 408.6 | 398.4 | 470.1 | 691.6 | |
| 273.5 | 306.9 | 433.3 | n/a | n/a | 360.5 | 489.5 | n/a | n/a | n/a | |
| 11.4 | 11.3 | 368.9 | 368.9 | 368.9 | 368.9 | 695.1 | 1,055.8 | 1,060.9 | 1,069.3 | |
| 1,232.9 | 1,581.5 | 2,716.6 | 3,292.6 | 3,551.6 | 4,162.2 | 4,632.1 | 3,931.9 | 4,218.7 | 7,307.5 | |
| Growth | +28.3% | +71.8% | +21.2% | +7.9% | +17.2% | +11.3% | −15.1% | +7.3% | +73.2% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 10.6 | 1,596.9 | |
| 457.3 | 456.7 | n/a | 1,538.6 | 1,532.3 | 1,466.1 | n/a | 2,503.2 | 2,562.6 | 40.5 | |
| calc | 457.3 | 456.7 | n/a | 1,538.6 | 1,532.3 | 1,466.1 | n/a | 2,503.2 | 2,573.2 | 1,637.4 |
| 578.3 | 619.6 | 1,219.5 | 1,543.4 | 1,578.8 | 2,287.2 | 3,276.3 | 2,974.6 | 3,084.0 | 2,663.6 | |
| Equity | ||||||||||
| −83.2 | 166.4 | 129.1 | 64.6 | 220.9 | −129.1 | −340.6 | −887.1 | −861.2 | −7,796.3 | |
| 618.8 | 926.1 | 1,497.1 | 1,749.2 | 1,972.8 | 1,875.0 | 1,355.8 | 957.3 | 1,134.7 | 4,643.9 | |
| Growth | +49.7% | +61.7% | +16.8% | +12.8% | −5.0% | −27.7% | −29.4% | +18.5% | +309.3% | |
| Per share and net cash | ||||||||||
| calc | −184.4 | −59.4 | n/a | −1,240.6 | −758.0 | −175.9 | n/a | −2,066.5 | −2,052.5 | 406.1 |
| 61.5 | 62.8 | 76.7 | 75.1 | 73.0 | 68.0 | 66.4 | 67.9 | 69.8 | 88.6 | |
| calc | 10.07 | 14.75 | 19.53 | 23.29 | 27.02 | 27.57 | 20.42 | 14.10 | 16.26 | 52.41 |
Lines marked calc are worked out here from filed figures; point at one for how.