Closing prices at the end of each trading day, from 13 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 | 552.8 | 568.0 | 679.6 | 701.0 | 506.4 | 732.4 | 744.2 | 664.4 | 653.4 | 671.3 |
| Growth | +2.8% | +19.7% | +3.1% | −27.8% | +44.6% | +1.6% | −10.7% | −1.7% | +2.7% | |
| Operating income | 54.0 | 43.2 | 62.2 | 43.0 | −142.1 | 117.5 | 115.6 | 48.5 | 20.0 | 29.8 |
| Net income | 35.1 | −15.2 | 61.6 | 42.7 | −111.5 | 91.6 | 90.4 | 41.3 | 18.4 | 26.6 |
| Growth | −143.4% | −30.7% | −361.2% | −1.3% | −54.3% | −55.6% | +44.6% | |||
| EPS, diluted | 1.51 | −0.66 | 2.61 | 1.83 | −4.80 | 3.87 | 3.94 | 1.83 | 0.81 | 1.17 |
| Growth | −143.7% | −29.9% | −362.3% | +1.8% | −53.6% | −55.7% | +44.4% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 53.3% | 52.5% | 54.4% | 53.5% | 53.4% | 57.2% | 57.7% | 54.8% | 54.0% | 54.2% |
| Operating margin | 9.8% | 7.6% | 9.2% | 6.1% | −28.1% | 16.0% | 15.5% | 7.3% | 3.1% | 4.4% |
| Net margin | 6.3% | −2.7% | 9.1% | 6.1% | −22.0% | 12.5% | 12.1% | 6.2% | 2.8% | 4.0% |
| Free cash flow margin | 9.4% | 8.6% | 11.1% | 2.8% | 12.9% | 17.1% | 6.3% | 10.3% | −1.4% | 8.0% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 58.2 | 54.7 | 86.2 | 32.1 | 68.4 | 130.8 | 54.3 | 76.8 | −1.5 | 57.9 |
| Capital expenditure | −5.9 | −5.8 | −10.6 | −12.7 | −3.0 | −5.7 | −7.1 | −8.2 | −8.0 | −4.5 |
| Free cash flow | 52.2 | 48.9 | 75.5 | 19.4 | 65.4 | 125.2 | 47.3 | 68.6 | −9.5 | 53.4 |
| Growth | −6.4% | +54.4% | −74.4% | +237.8% | +91.4% | −62.2% | +45.1% | −113.8% | ||
| Buybacks | −3.9 | −3.6 | −7.4 | −4.2 | 0.0 | −22.6 | −31.4 | −3.1 | −2.6 | −3.9 |
| Dividends paid | −11.9 | −11.9 | −18.5 | −18.4 | 0.0 | −22.0 | −31.4 | −53.1 | −31.1 | −31.1 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 256.3 | 214.8 | 189.9 | 185.9 | 223.8 | 277.1 | 251.6 | 262.1 | 208.5 | 230.5 |
| Shareholders’ equity | 474.0 | 470.3 | 496.7 | 526.5 | 425.3 | 472.8 | 507.6 | 505.9 | 481.3 | 508.8 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 58.2 | 54.7 | 86.2 | 32.1 | 68.4 | 130.8 | 54.3 | 76.8 | −1.5 | 57.9 | |
| Growth | −5.9% | +57.5% | −62.8% | +113.3% | +91.2% | −58.5% | +41.3% | −102.0% | ||
| Investment | ||||||||||
| −5.9 | −5.8 | −10.6 | −12.7 | −3.0 | −5.7 | −7.1 | −8.2 | −8.0 | −4.5 | |
| calc | 52.2 | 48.9 | 75.5 | 19.4 | 65.4 | 125.2 | 47.3 | 68.6 | −9.5 | 53.4 |
| Growth | −6.4% | +54.4% | −74.4% | +237.8% | +91.4% | −62.2% | +45.1% | −113.8% | ||
| calc | 2.24 | 2.12 | 3.20 | 0.83 | 2.81 | 5.29 | 2.06 | 3.03 | −0.42 | 2.36 |
| −7.6 | −84.3 | −109.0 | −13.4 | −1.9 | −7.9 | −10.6 | −11.5 | −13.7 | −8.1 | |
| Financing | ||||||||||
| −27.4 | −20.9 | 3.7 | −23.9 | −34.4 | −66.6 | −65.3 | −57.6 | −35.4 | −36.3 | |
| −11.9 | −11.9 | −18.5 | −18.4 | 0.0 | −22.0 | −31.4 | −53.1 | −31.1 | −31.1 | |
| −3.9 | −3.6 | −7.4 | −4.2 | 0.0 | −22.6 | −31.4 | −3.1 | −2.6 | −3.9 | |
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.