Closing prices at the end of each trading day, from 17 Nov 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 | 977.1 | 1,226.5 | 1,577.6 | 1,711.7 | 2,101.3 | 2,017.8 | 1,592.5 | 1,337.5 | 1,267.2 | 1,348.1 |
| Growth | +25.5% | +28.6% | +8.5% | +22.8% | −4.0% | −21.1% | −16.0% | −5.3% | +6.4% | |
| Operating income | 31.6 | 43.0 | 23.5 | −51.7 | −63.4 | −184.5 | −155.3 | −133.4 | −38.9 | −21.7 |
| Net income | −0.6 | 44.9 | 36.9 | −67.1 | −8.9 | −207.1 | −172.0 | −128.8 | −28.7 | −12.6 |
| Growth | −17.9% | −282.0% | ||||||||
| EPS, diluted | −0.02 | 0.34 | 0.36 | −0.66 | −0.08 | −1.90 | −1.50 | −1.07 | −0.22 | −0.09 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 44.5% | 43.7% | 44.6% | 44.1% | 45.1% | 43.9% | 42.4% | 44.3% | 44.4% | 43.7% |
| Operating margin | 3.2% | 3.5% | 1.5% | −3.0% | −3.0% | −9.1% | −9.8% | −10.0% | −3.1% | −1.6% |
| Net margin | −0.1% | 3.7% | 2.3% | −3.9% | −0.4% | −10.3% | −10.8% | −9.6% | −2.3% | −0.9% |
| Free cash flow margin | 2.2% | 4.5% | 3.0% | 0.7% | −2.4% | 1.5% | 3.4% | 1.1% | 0.7% | 1.5% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 38.6 | 72.2 | 78.6 | 42.9 | −15.7 | 75.2 | 73.2 | 28.2 | 25.6 | 39.1 |
| Capital expenditure | −17.1 | −16.6 | −30.8 | −30.2 | −35.3 | −45.0 | −18.9 | −14.0 | −16.3 | −19.2 |
| Free cash flow | 21.5 | 55.6 | 47.8 | 12.7 | −50.9 | 30.3 | 54.4 | 14.2 | 9.3 | 19.8 |
| Growth | +158.7% | −14.1% | −73.5% | −502.0% | +79.7% | −73.8% | −34.8% | +113.8% | ||
| Buybacks | −3.6 | −0.0 | 0.0 | 0.0 | 0.0 | −30.0 | 0.0 | 0.0 | 0.0 | −26.4 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 110.6 | 297.5 | 170.9 | 143.5 | 129.8 | 130.9 | 239.4 | 162.9 | 114.0 | 95.3 |
| Shareholders’ equity | 61.9 | 315.1 | 396.0 | 401.0 | 460.8 | 322.7 | 247.3 | 187.0 | 203.0 | 196.1 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2017 29 Jul 2017 | FY2018† 28 Jul 2018 | FY2019 3 Aug 2019 | FY2020 1 Aug 2020 | FY2021 31 Jul 2021 | FY2022 30 Jul 2022 | FY2023 29 Jul 2023 | FY2024 3 Aug 2024 | FY2025 2 Aug 2025 | FY2026 1 Aug 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 110.6 | 297.5 | 170.9 | 143.5 | 129.8 | 130.9 | 239.4 | 162.9 | 114.0 | 95.3 | |
| 67.6 | 85.1 | 118.2 | 124.8 | 212.3 | 197.3 | 130.5 | 97.9 | 118.4 | 122.7 | |
| 26.7 | 34.2 | 54.9 | 70.4 | 87.0 | 103.4 | 79.8 | 51.5 | 43.2 | 40.4 | |
| 257.2 | 481.6 | 616.1 | 769.4 | 819.1 | 764.5 | 614.5 | 486.9 | 480.6 | 479.4 | |
| Growth | +87.2% | +27.9% | +24.9% | +6.5% | −6.7% | −19.6% | −20.8% | −1.3% | −0.2% | |
| Liabilities | ||||||||||
| 153.1 | 166.5 | 220.1 | 368.4 | 358.3 | 441.9 | 367.2 | 299.8 | 277.6 | 283.3 | |
| Equity | ||||||||||
| 34.9 | 79.8 | 116.7 | 49.6 | 40.7 | −166.4 | −338.4 | −467.3 | −496.0 | −508.6 | |
| 61.9 | 315.1 | 396.0 | 401.0 | 460.8 | 322.7 | 247.3 | 187.0 | 203.0 | 196.1 | |
| Growth | +409.3% | +25.7% | +1.3% | +14.9% | −30.0% | −23.4% | −24.4% | +8.5% | −3.4% | |
| Per share and net cash | ||||||||||
| 26.8 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| calc | 2.31 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
† The diluted share count jumps at 2018, so per-share figures either side of that column are not comparable. Usually a split, but the break lands on the restatement boundary rather than on the split date, because every column is that period’s latest filing.
Lines marked calc are worked out here from filed figures; point at one for how.