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 | 619.9 | 874.0 | 1,210.1 | 1,614.2 | 2,089.1 | 2,802.9 | 3,534.6 | 4,358.6 | 5,215.3 | 6,572.3 |
| Growth | +41.0% | +38.5% | +33.4% | +29.4% | +34.2% | +26.1% | +23.3% | +19.7% | +26.0% | |
| Operating income | −55.8 | −46.0 | −63.4 | 14.1 | 141.4 | 70.1 | −345.2 | −117.1 | −130.4 | 10.4 |
| Net income | −37.4 | −113.4 | −637.6 | −350.7 | −579.0 | −519.5 | −486.8 | −300.5 | −256.7 | −53.8 |
| Growth | ||||||||||
| EPS, diluted | −0.17 | −0.49 | −2.67 | −1.43 | −2.32 | −2.05 | −1.90 | −1.16 | −0.98 | −0.21 |
| Growth |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 81.9% | 81.0% | 82.6% | 83.3% | 83.9% | 83.4% | n/a | n/a | n/a | n/a |
| Operating margin | −9.0% | −5.3% | −5.2% | 0.9% | 6.8% | 2.5% | −9.8% | −2.7% | −2.5% | 0.2% |
| Net margin | −6.0% | −13.0% | −52.7% | −21.7% | −27.7% | −18.5% | −13.8% | −6.9% | −4.9% | −0.8% |
| Free cash flow margin | 32.0% | 32.2% | 34.9% | 33.4% | 36.3% | 26.8% | 23.8% | 32.5% | 27.1% | 20.1% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 199.4 | 311.5 | 466.3 | 574.2 | 790.0 | 821.0 | 868.1 | 1,448.2 | 1,460.4 | 1,353.1 |
| Capital expenditure | −0.9 | −30.2 | −44.2 | −35.7 | −31.5 | −70.6 | −25.8 | −33.1 | −44.9 | −34.1 |
| Free cash flow | 198.5 | 281.2 | 422.2 | 538.5 | 758.4 | 750.5 | 842.3 | 1,415.0 | 1,415.5 | 1,319.1 |
| Growth | +41.7% | +50.1% | +27.6% | +40.8% | −1.1% | +12.2% | +68.0% | +0.0% | −6.8% | |
| Buybacks | n/a | n/a | n/a | n/a | 0.0 | 0.0 | −150.0 | −395.3 | −779.4 | −1,800.5 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 244.4 | 1,410.3 | 1,268.4 | 1,489.1 | 919.2 | 1,385.3 | 2,102.6 | 2,176.9 | 2,512.9 | 1,239.5 |
| Total debt | 0.0 | 819.6 | 853.6 | 889.2 | 348.8 | 999.4 | 999.6 | 985.9 | 987.7 | 989.6 |
| Net cash (debt) | 244.4 | 590.7 | 414.9 | 600.0 | 570.4 | 385.8 | 1,103.0 | 1,191.0 | 1,525.2 | 250.0 |
| Shareholders’ equity | 902.7 | 907.3 | 565.5 | 566.6 | 313.3 | 327.4 | 654.7 | 1,032.9 | 1,345.7 | 1,058.4 |
| Debt to equity | 0.00 | 0.90 | 1.51 | 1.57 | 1.11 | 3.05 | 1.53 | 0.95 | 0.73 | 0.93 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2017 30 Jun 2017 | FY2018 30 Jun 2018 | FY2019 30 Jun 2019 | FY2020 30 Jun 2020 | FY2021 30 Jun 2021 | FY2022 30 Jun 2022 | FY2023 30 Jun 2023 | FY2024 30 Jun 2024 | FY2025 30 Jun 2025 | FY2026 30 Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 244.4 | 1,410.3 | 1,268.4 | 1,489.1 | 919.2 | 1,385.3 | 2,102.6 | 2,176.9 | 2,512.9 | 1,239.5 | |
| 26.8 | 46.1 | n/a | n/a | n/a | 308.1 | 477.7 | 628.0 | 778.3 | 1,269.9 | |
| 41.2 | 51.7 | 81.5 | 97.6 | 66.2 | 100.7 | 81.4 | 86.3 | 105.1 | 86.3 | |
| 311.9 | 311.9 | 608.9 | 645.1 | 725.8 | 732.7 | n/a | n/a | n/a | n/a | |
| 1,283.9 | 2,421.8 | 2,977.3 | 3,894.1 | 2,945.3 | 3,361.2 | n/a | n/a | n/a | n/a | |
| Growth | +88.6% | +22.9% | +30.8% | −24.4% | +14.1% | |||||
| Liabilities | ||||||||||
| n/a | 0.0 | 853.6 | 889.2 | 348.8 | 0.0 | 37.5 | 0.0 | n/a | n/a | |
| 0.0 | 819.6 | 0.0 | n/a | 0.0 | 999.4 | 962.1 | 985.9 | 987.7 | 989.6 | |
| calc | 0.0 | 819.6 | 853.6 | 889.2 | 348.8 | 999.4 | 999.6 | 985.9 | 987.7 | 989.6 |
| 389.8 | 1,514.5 | 2,411.8 | 3,318.8 | 2,650.4 | 3,025.6 | n/a | n/a | n/a | n/a | |
| Equity | ||||||||||
| −14.6 | −128.0 | −765.6 | −1,116.4 | −1,812.7 | −1,869.0 | −2,510.0 | −3,204.5 | −4,241.9 | −6,105.4 | |
| 902.7 | 907.3 | 565.5 | 566.6 | 313.3 | 327.4 | 654.7 | 1,032.9 | 1,345.7 | 1,058.4 | |
| Growth | +0.5% | −37.7% | +0.2% | −44.7% | +4.5% | +100.0% | +57.8% | +30.3% | −21.3% | |
| Per share and net cash | ||||||||||
| calc | 244.4 | 590.7 | 414.9 | 600.0 | 570.4 | 385.8 | 1,103.0 | 1,191.0 | 1,525.2 | 250.0 |
Lines marked calc are worked out here from filed figures; point at one for how.