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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 74.0% | 74.2% | 72.4% | 70.3% | 70.0% | 70.3% | 72.8% | 74.8% | 73.3% | 71.7% | |
| −60.4% | −51.1% | −36.6% | −35.1% | −35.5% | −33.1% | −27.0% | −13.9% | −10.8% | −5.6% | |
| −60.4% | −49.8% | −38.3% | −41.8% | −44.5% | −34.7% | −26.0% | −9.7% | −6.6% | −2.3% | |
| −61.0% | −50.6% | −37.1% | −41.6% | −45.2% | −35.1% | −26.9% | −10.5% | −6.4% | −2.9% | |
| −34.6% | −28.3% | −18.3% | −7.8% | −9.2% | −0.1% | −1.6% | 6.9% | 6.0% | 20.3% | |
| Spending | ||||||||||
| 45.1% | 37.5% | 33.7% | 35.3% | 34.8% | 35.3% | 32.8% | 30.7% | 29.7% | 29.1% | |
| 23.6% | 22.1% | 19.9% | 16.9% | 15.6% | 14.1% | 12.5% | 11.5% | 10.9% | 9.9% | |
| 1.5% | 1.3% | 2.6% | 0.8% | 2.0% | 0.9% | 0.6% | 0.4% | 1.5% | 0.2% | |
| Returns | ||||||||||
| n/a | −33.9% | −37.4% | −211.8% | n/a | −46.0% | −46.7% | −16.5% | −4.6% | −2.4% | |
| −40.2% | −19.4% | −13.5% | −13.2% | −19.0% | −12.5% | −13.3% | −6.2% | −3.8% | −1.9% | |
| Balance and payout | ||||||||||
| n/a | n/a | 0.82 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 66.3% | 42.8% | 63.9% | 93.8% | 100.0% | 72.8% | 71.4% | 62.7% | 18.9% | 21.5% | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.0% | 0.0% | 80.0% | |