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 | 1,201.7 | 1,192.6 | 1,261.5 | 1,305.2 | 1,411.2 | 1,711.9 | 2,209.3 | 2,758.4 | 2,702.1 | 2,427.1 |
| Growth | −0.8% | +5.8% | +3.5% | +8.1% | +21.3% | +29.1% | +24.9% | −2.0% | −10.2% | |
| Operating income | −2.4 | 0.9 | 27.5 | 21.3 | 37.4 | 90.2 | 138.3 | 168.8 | 4.0 | −6.7 |
| Net income | −14.2 | −7.0 | 12.2 | 14.0 | 19.4 | 66.0 | 101.9 | 112.4 | −36.9 | −54.2 |
| Growth | +14.5% | +38.7% | +241.2% | +54.2% | +10.4% | −132.8% | ||||
| EPS, diluted | −0.65 | −0.32 | 0.55 | 0.63 | 0.86 | 2.92 | 4.49 | 4.93 | −1.63 | −2.38 |
| Growth | +14.5% | +36.5% | +239.5% | +53.8% | +9.8% | −133.1% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 17.8% | 18.1% | 18.4% | 19.2% | 18.5% | 19.4% | 19.9% | 19.3% | 14.6% | 15.8% |
| Operating margin | −0.2% | 0.1% | 2.2% | 1.6% | 2.7% | 5.3% | 6.3% | 6.1% | 0.1% | −0.3% |
| Net margin | −1.2% | −0.6% | 1.0% | 1.1% | 1.4% | 3.9% | 4.6% | 4.1% | −1.4% | −2.2% |
| Free cash flow margin | 11.0% | 6.9% | 3.2% | −0.7% | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 141.0 | 95.8 | 46.6 | 1.0 | 173.0 | 158.9 | 10.8 | −32.3 | 70.3 | 137.5 |
| Capital expenditure | −9.3 | −13.5 | −6.3 | −10.7 | n/a | n/a | n/a | n/a | n/a | n/a |
| Free cash flow | 131.7 | 82.3 | 40.3 | −9.8 | n/a | n/a | n/a | n/a | n/a | n/a |
| Growth | −37.5% | −51.0% | −124.2% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 53.2 | 53.4 | 56.7 | 43.7 | 79.0 | 146.1 | 43.9 | 38.1 | 35.9 | 28.2 |
| Total debt | n/a | n/a | n/a | n/a | 49.5 | 80.6 | 97.2 | 120.1 | 168.7 | 180.0 |
| Net cash (debt) | n/a | n/a | n/a | n/a | 29.5 | 65.5 | −53.3 | −82.0 | −132.8 | −151.8 |
| Shareholders’ equity | 321.2 | 321.9 | 335.3 | 345.1 | 345.1 | 435.2 | 536.3 | 657.6 | 614.1 | 579.3 |
| Debt to equity | n/a | n/a | n/a | n/a | 0.14 | 0.19 | 0.18 | 0.18 | 0.27 | 0.31 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 53.2 | 53.4 | 56.7 | 43.7 | 79.0 | 146.1 | 43.9 | 38.1 | 35.9 | 28.2 | |
| n/a | 60.7 | 77.5 | 47.4 | 41.6 | 45.2 | 95.8 | 153.7 | 119.8 | 127.0 | |
| 478.3 | 472.5 | 491.1 | 597.4 | 418.5 | 421.8 | 703.9 | 1,303.0 | 1,108.7 | 903.1 | |
| 156.6 | 151.0 | 139.0 | 145.6 | 147.2 | 178.2 | 217.8 | 298.8 | 379.7 | 361.0 | |
| 0.0 | 0.3 | 1.2 | 2.3 | 1.4 | 9.0 | 30.6 | 64.1 | 61.2 | 65.6 | |
| 771.4 | 760.3 | 792.4 | 975.3 | 815.8 | 946.7 | 1,188.7 | 1,992.3 | 1,813.9 | 1,616.9 | |
| Growth | −1.4% | +4.2% | +23.1% | −16.4% | +16.0% | +25.6% | +67.6% | −9.0% | −10.9% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | 4.6 | 5.9 | 7.2 | 13.7 | 10.9 | 21.4 | |
| n/a | n/a | n/a | n/a | 44.9 | 74.8 | 90.0 | 106.4 | 157.8 | 158.6 | |
| calc | n/a | n/a | n/a | n/a | 49.5 | 80.6 | 97.2 | 120.1 | 168.7 | 180.0 |
| Equity | ||||||||||
| 85.3 | 77.0 | 89.2 | 97.7 | 116.9 | 182.9 | 284.8 | 397.2 | 360.3 | 306.1 | |
| 321.2 | 321.9 | 335.3 | 345.1 | 345.1 | 435.2 | 536.3 | 657.6 | 614.1 | 579.3 | |
| Growth | +0.2% | +4.2% | +2.9% | +0.0% | +26.1% | +23.2% | +22.6% | −6.6% | −5.7% | |
| Per share and net cash | ||||||||||
| calc | n/a | n/a | n/a | n/a | 29.5 | 65.5 | −53.3 | −82.0 | −132.8 | −151.8 |
| 21.8 | 22.1 | 22.2 | 22.3 | 22.6 | 22.6 | 22.7 | 22.8 | 23.1 | 23.4 | |
| calc | 14.71 | 14.56 | 15.09 | 15.45 | 15.30 | 19.27 | 23.63 | 28.78 | 26.55 | 24.79 |
Lines marked calc are worked out here from filed figures; point at one for how.