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 | 1.57 | 2.14 | 2.82 | 3.63 | 4.32 | 5.14 | 6.22 | 7.26 | 8.45 | 9.55 |
| Growth | +36.1% | +31.7% | +28.5% | +19.0% | +19.0% | +21.0% | +16.8% | +16.4% | +13.1% | |
| Operating income | −0.35 | −0.30 | −0.46 | −0.50 | −0.25 | −0.12 | −0.22 | 0.18 | 0.42 | 0.72 |
| Net income | −0.38 | −0.32 | −0.42 | −0.48 | −0.28 | 0.03 | −0.37 | 1.38 | 0.53 | 0.69 |
| Growth | −1,365.5% | −61.9% | +31.7% | |||||||
| EPS, diluted | n/a | n/a | n/a | −2.12 | −1.19 | 0.12 | −1.44 | 5.21 | 1.95 | 2.59 |
| Growth | −1,300.0% | −62.6% | +32.8% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −22.4% | −14.1% | −16.4% | −13.8% | −5.8% | −2.3% | −3.6% | 2.5% | 4.9% | 7.5% |
| Net margin | −24.4% | −15.0% | −14.8% | −13.3% | −6.5% | 0.6% | −5.9% | 19.0% | 6.2% | 7.3% |
| Free cash flow margin | 14.6% | 15.1% | 14.3% | n/a | n/a | n/a | 20.8% | 26.4% | 26.0% | 29.1% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.35 | 0.47 | 0.61 | 0.86 | 1.27 | 1.65 | 1.66 | 2.15 | 2.46 | 2.94 |
| Capital expenditure | −0.12 | −0.14 | −0.20 | n/a | n/a | n/a | −0.36 | −0.23 | −0.27 | −0.16 |
| Free cash flow | 0.23 | 0.32 | 0.40 | n/a | n/a | n/a | 1.29 | 1.92 | 2.19 | 2.78 |
| Growth | +41.1% | +24.7% | +48.3% | +14.3% | +26.7% | |||||
| Buybacks | n/a | n/a | n/a | n/a | 0.00 | 0.00 | −0.08 | −0.42 | −0.70 | −2.90 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.54 | 1.13 | 0.64 | 0.73 | 1.38 | 1.53 | 1.89 | 2.01 | 1.54 | 1.50 |
| Total debt | n/a | n/a | n/a | 1.26 | 1.80 | 1.84 | 2.98 | 2.98 | 2.98 | 2.99 |
| Net cash (debt) | n/a | n/a | n/a | −0.53 | −0.41 | −0.31 | −1.09 | −0.97 | −1.44 | −1.49 |
| Shareholders’ equity | 1.28 | 1.58 | 1.96 | 2.49 | 3.28 | 4.54 | 5.59 | 8.08 | 9.03 | 7.81 |
| Debt to equity | n/a | n/a | n/a | 0.51 | 0.55 | 0.41 | 0.53 | 0.37 | 0.33 | 0.38 |
In billions 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 0.35 | 0.47 | 0.61 | 0.86 | 1.27 | 1.65 | 1.66 | 2.15 | 2.46 | 2.94 | |
| Growth | +32.8% | +30.3% | +42.5% | +46.7% | +30.2% | +0.4% | +29.7% | +14.5% | +19.4% | |
| Investment | ||||||||||
| −0.12 | −0.14 | −0.20 | n/a | n/a | n/a | −0.36 | −0.23 | −0.27 | −0.16 | |
| calc | 0.23 | 0.32 | 0.40 | n/a | n/a | n/a | 1.29 | 1.92 | 2.19 | 2.78 |
| Growth | +41.1% | +24.7% | +48.3% | +14.3% | +26.7% | |||||
| calc | n/a | n/a | n/a | n/a | n/a | n/a | 5.07 | 7.23 | 8.14 | 10.36 |
| −0.17 | −0.98 | −0.84 | −0.90 | −1.24 | −1.61 | −2.51 | −1.75 | −1.78 | 0.33 | |
| Financing | ||||||||||
| 0.06 | 1.11 | −0.26 | 0.13 | 0.63 | 0.11 | 1.20 | −0.27 | −1.15 | −3.32 | |
| n/a | n/a | n/a | n/a | 0.00 | 0.00 | −0.08 | −0.42 | −0.70 | −2.90 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.