Closing prices at the end of each trading day, from 10 Jul 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.
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | 437.9 | 523.8 | 816.6 | 1,005.6 | 1,168.7 | 1,242.7 | 1,331.3 | 1,450.9 |
| Growth | +19.6% | +55.9% | +23.1% | +16.2% | +6.3% | +7.1% | +9.0% | |
| Operating income | 67.4 | 72.7 | 78.2 | 173.7 | 202.8 | 204.9 | 206.5 | 156.9 |
| Net income | 37.4 | −25.2 | 65.6 | 40.9 | 108.6 | 133.6 | 139.3 | 103.6 |
| Growth | −167.5% | −37.7% | +165.6% | +23.0% | +4.3% | −25.6% | ||
| EPS, diluted | 0.51 | −0.31 | 0.35 | 0.42 | 1.08 | 1.32 | 1.38 | 1.02 |
| Growth | −160.8% | +20.0% | +157.1% | +22.2% | +4.5% | −26.1% |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Gross margin | 41.8% | 41.6% | 39.7% | 40.7% | 38.1% | 36.5% | 38.4% | 36.2% |
| Operating margin | 15.4% | 13.9% | 9.6% | 17.3% | 17.3% | 16.5% | 15.5% | 10.8% |
| Net margin | 8.5% | −4.8% | 8.0% | 4.1% | 9.3% | 10.7% | 10.5% | 7.1% |
| Free cash flow margin | 13.5% | 13.7% | 7.0% | 12.5% | 9.0% | 12.8% | 15.8% | 10.9% |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 61.0 | 73.0 | 58.9 | 132.1 | 110.6 | 171.1 | 215.7 | 178.5 |
| Capital expenditure | −1.8 | −1.0 | −1.7 | −5.9 | −5.2 | −11.6 | −5.7 | −20.5 |
| Free cash flow | 59.3 | 72.0 | 57.2 | 126.2 | 105.4 | 159.5 | 210.0 | 157.9 |
| Growth | +21.5% | −20.6% | +120.6% | −16.5% | +51.3% | +31.6% | −24.8% | |
| Buybacks | 0.0 | −2.1 | 0.0 | 0.0 | −59.9 | −16.4 | 0.0 | −50.9 |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Cash | 112.0 | 266.3 | 95.8 | 75.3 | 67.5 | 87.7 | 132.5 | 98.5 |
| Total debt | 191.6 | 190.9 | 597.2 | 451.6 | 403.3 | 281.8 | 397.5 | 249.1 |
| Net cash (debt) | −79.6 | 75.4 | −501.3 | −376.2 | −335.8 | −194.1 | −265.0 | −150.6 |
| Shareholders’ equity | 620.8 | 712.9 | 1,139.3 | 1,188.8 | 1,438.7 | 1,571.1 | 1,727.5 | 1,806.8 |
| Debt to equity | 0.31 | 0.27 | 0.52 | 0.38 | 0.28 | 0.18 | 0.23 | 0.14 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2018 25 Aug 2018 | FY2019 31 Aug 2019 | FY2020 29 Aug 2020 | FY2021 28 Aug 2021 | FY2022 27 Aug 2022 | FY2023 26 Aug 2023 | FY2024 31 Aug 2024 | FY2025 30 Aug 2025 |
|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||
| 112.0 | 266.3 | 95.8 | 75.3 | 67.5 | 87.7 | 132.5 | 98.5 | |
| 36.6 | 44.2 | 89.7 | 111.5 | 132.7 | 145.1 | 150.7 | 165.0 | |
| 30.0 | 38.1 | 59.1 | 97.3 | 125.5 | 116.6 | 142.1 | 167.2 | |
| 2.6 | 2.5 | 11.9 | 16.6 | 18.2 | 24.9 | 24.8 | 39.7 | |
| 471.4 | 471.4 | 544.8 | 543.1 | 543.1 | 543.1 | 591.7 | 590.0 | |
| 974.6 | 1,141.7 | 2,008.4 | 2,052.2 | 2,094.2 | 2,097.1 | 2,436.1 | 2,396.0 | |
| Growth | +17.1% | +75.9% | +2.2% | +2.0% | +0.1% | +16.2% | −1.6% | |
| Liabilities | ||||||||
| 0.6 | 0.7 | 0.3 | 0.3 | 0.3 | 0.1 | 0.0 | n/a | |
| 190.9 | 190.3 | 596.9 | 451.3 | 403.0 | 281.6 | 397.5 | 249.1 | |
| calc | 191.6 | 190.9 | 597.2 | 451.6 | 403.3 | 281.8 | 397.5 | 249.1 |
| 302.0 | 428.8 | 869.1 | 863.4 | 655.6 | 526.0 | 708.7 | 589.2 | |
| Equity | ||||||||
| 24.5 | −0.7 | 64.9 | 105.8 | 214.4 | 348.0 | 487.3 | 590.9 | |
| 620.8 | 712.9 | 1,139.3 | 1,188.8 | 1,438.7 | 1,571.1 | 1,727.5 | 1,806.8 | |
| Growth | +14.8% | +59.8% | +4.3% | +21.0% | +9.2% | +10.0% | +4.6% | |
| Per share and net cash | ||||||||
| calc | −79.6 | 75.4 | −501.3 | −376.2 | −335.8 | −194.1 | −265.0 | −150.6 |
| 70.6 | 81.9 | 95.7 | 95.8 | 99.5 | 99.6 | 100.2 | 99.7 | |
| calc | 8.80 | 8.71 | 11.91 | 12.41 | 14.46 | 15.78 | 17.25 | 18.12 |
Lines marked calc are worked out here from filed figures; point at one for how.