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 | 845.9 | 1,155.5 | 1,236.1 | 1,307.7 | 1,394.4 | 1,580.8 | 1,862.9 | 2,148.8 | 2,537.9 | 2,853.5 |
| Growth | +36.6% | +7.0% | +5.8% | +6.6% | +13.4% | +17.8% | +15.3% | +18.1% | +12.4% | |
| Operating income | −348.4 | −280.4 | −598.0 | −828.9 | −662.1 | −458.9 | −207.2 | 7.6 | 172.5 | 274.0 |
| Net income | −379.6 | −297.2 | −621.2 | −872.9 | −1,035.6 | −798.9 | 1,506.8 | −124.8 | 188.4 | 1,506.8 |
| Growth | −108.3% | +700.0% | ||||||||
| EPS, diluted | n/a | n/a | n/a | −4.48 | −5.02 | −3.62 | −1.09 | −0.51 | 0.65 | 5.17 |
| Growth | +695.4% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 61.3% | 66.6% | 75.4% | 78.1% | 79.1% | 79.7% | 82.2% | 84.9% | 86.8% | 86.8% |
| Operating margin | −41.2% | −24.3% | −48.4% | −63.4% | −47.5% | −29.0% | −11.1% | 0.4% | 6.8% | 9.6% |
| Net margin | −44.9% | −25.7% | −50.3% | −66.8% | −74.3% | −50.5% | 80.9% | −5.8% | 7.4% | 52.8% |
| Free cash flow margin | −4.2% | 2.6% | −6.2% | −19.1% | −11.4% | 1.2% | 11.1% | 27.8% | 29.6% | 29.5% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 14.8 | 92.5 | 42.2 | −159.9 | −99.8 | 67.5 | 272.4 | 672.9 | 821.5 | 916.7 |
| Capital expenditure | −50.2 | −62.4 | −118.5 | −89.5 | −58.6 | −49.1 | −65.4 | −75.3 | −71.3 | −76.0 |
| Free cash flow | −35.4 | 30.2 | −76.3 | −249.4 | −158.5 | 18.5 | 207.0 | 597.7 | 750.2 | 840.7 |
| Growth | −352.9% | +1,019.8% | +188.7% | +25.5% | +12.1% | |||||
| Buybacks | n/a | n/a | n/a | n/a | −125.1 | −58.6 | 0.0 | −131.1 | −307.9 | −483.5 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 138.4 | 306.0 | 396.7 | 318.7 | 285.7 | 402.9 | 512.9 | 655.3 | 769.5 | 777.3 |
| Shareholders’ equity | 217.1 | 326.8 | 186.9 | −282.6 | −1,021.0 | −800.5 | −707.4 | −728.1 | −694.5 | 702.6 |
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 | ||||||||||
| 138.4 | 306.0 | 396.7 | 318.7 | 285.7 | 402.9 | 512.9 | 655.3 | 769.5 | 777.3 | |
| 178.9 | 258.3 | 245.5 | 242.5 | 180.8 | 124.6 | 157.3 | 229.8 | 338.0 | 289.3 | |
| 58.1 | 85.1 | 137.0 | 143.2 | 131.6 | 113.4 | 111.9 | 136.2 | 142.8 | 134.9 | |
| 16.7 | 87.8 | 185.2 | 185.3 | 185.3 | 185.3 | 184.9 | 185.2 | 185.2 | 185.2 | |
| 738.2 | 1,599.9 | 1,786.0 | 1,768.5 | 2,277.5 | 2,365.7 | 2,526.9 | 2,143.9 | 3,283.2 | 5,073.7 | |
| Growth | +116.7% | +11.6% | −1.0% | +28.8% | +3.9% | +6.8% | −15.2% | +53.1% | +54.5% | |
| Liabilities | ||||||||||
| 521.1 | 1,273.1 | 1,599.1 | 2,043.5 | 3,289.5 | 3,166.3 | 3,234.3 | 2,872.1 | 3,977.7 | 4,371.1 | |
| Equity | ||||||||||
| −731.0 | −1,028.1 | −1,649.3 | −2,522.2 | −3,627.4 | −4,378.4 | −4,632.9 | −4,847.2 | −4,895.7 | −3,708.6 | |
| 217.1 | 326.8 | 186.9 | −282.6 | −1,021.0 | −800.5 | −707.4 | −728.1 | −694.5 | 702.6 | |
| Growth | +50.5% | −42.8% | −251.2% | |||||||
| Per share and net cash | ||||||||||
| 154.6 | 172.9 | 188.6 | 201.9 | 214.2 | 226.9 | 239.6 | 265.2 | 268.8 | 270.6 | |
| calc | 1.40 | 1.89 | 0.99 | −1.40 | −4.77 | −3.53 | −2.95 | −2.75 | −2.58 | 2.60 |
Lines marked calc are worked out here from filed figures; point at one for how.