Closing prices at the end of each trading day, from 19 Oct 2017. 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 | 114.8 | 166.0 | 267.0 | 421.7 | 590.4 | 873.8 | 1,284.0 | 1,683.0 | 2,006.4 | 2,463.8 |
| Growth | +44.6% | +60.8% | +57.9% | +40.0% | +48.0% | +47.0% | +31.1% | +19.2% | +22.8% | |
| Operating income | −69.3 | −84.9 | −97.8 | −147.9 | −209.3 | −289.4 | −346.7 | −233.7 | −216.1 | −137.0 |
| Net income | −70.1 | −84.0 | −99.0 | −175.5 | −266.9 | −306.9 | −345.4 | −176.6 | −129.1 | −71.2 |
| Growth | ||||||||||
| EPS, diluted | n/a | n/a | n/a | n/a | −4.53 | −4.75 | −5.03 | −2.48 | −1.73 | −0.88 |
| Growth |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 74.0% | 74.2% | 72.4% | 70.3% | 70.0% | 70.3% | 72.8% | 74.8% | 73.3% | 71.7% |
| Operating margin | −60.4% | −51.1% | −36.6% | −35.1% | −35.5% | −33.1% | −27.0% | −13.9% | −10.8% | −5.6% |
| Net margin | −61.0% | −50.6% | −37.1% | −41.6% | −45.2% | −35.1% | −26.9% | −10.5% | −6.4% | −2.9% |
| Free cash flow margin | −34.6% | −28.3% | −18.3% | −7.8% | −9.2% | −0.1% | −1.6% | 6.9% | 6.0% | 20.3% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −38.1 | −44.9 | −42.0 | −29.5 | −42.7 | 7.0 | −13.0 | 121.5 | 150.2 | 505.1 |
| Capital expenditure | −1.7 | −2.1 | −6.8 | −3.6 | −11.8 | −8.1 | −7.2 | −6.1 | −29.6 | −5.0 |
| Free cash flow | −39.8 | −47.0 | −48.8 | −33.1 | −54.4 | −1.1 | −20.2 | 115.4 | 120.6 | 500.2 |
| Growth | +4.5% | +314.6% | ||||||||
| Buybacks | −0.0 | −0.2 | −0.3 | −0.0 | −0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −400.3 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 69.3 | 61.9 | 147.8 | 706.2 | 429.7 | 473.9 | 455.8 | 803.0 | 490.1 | 1,083.5 |
| Total debt | n/a | n/a | 216.9 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | n/a | n/a | −69.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | −244.7 | 247.7 | 264.6 | 82.9 | −5.0 | 666.7 | 739.5 | 1,069.0 | 2,782.2 | 2,952.4 |
| Debt to equity | n/a | n/a | 0.82 | n/a | 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 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| −38.1 | −44.9 | −42.0 | −29.5 | −42.7 | 7.0 | −13.0 | 121.5 | 150.2 | 505.1 | |
| Growth | −285.8% | +23.6% | +236.3% | |||||||
| 3.8 | 3.7 | 5.8 | 12.8 | 14.2 | 13.7 | 16.1 | 18.9 | 11.8 | 22.4 | |
| Investment | ||||||||||
| −1.7 | −2.1 | −6.8 | −3.6 | −11.8 | −8.1 | −7.2 | −6.1 | −29.6 | −5.0 | |
| calc | −39.8 | −47.0 | −48.8 | −33.1 | −54.4 | −1.1 | −20.2 | 115.4 | 120.6 | 500.2 |
| Growth | +4.5% | +314.6% | ||||||||
| calc | n/a | n/a | n/a | n/a | −0.92 | −0.02 | −0.29 | 1.62 | 1.62 | 6.16 |
| 31.1 | −172.3 | −160.3 | −1.6 | −262.7 | −852.1 | −33.3 | 188.0 | −657.4 | 538.8 | |
| Financing | ||||||||||
| 43.1 | 209.9 | 288.2 | 589.2 | 27.6 | 890.9 | 30.2 | 38.2 | 202.1 | −462.4 | |
| −0.0 | −0.2 | −0.3 | −0.0 | −0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −400.3 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.