Closing prices at the end of each trading day, from 14 Jan 2021. 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.
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|
| Revenue | 4,434.5 | 4,920.2 | 5,807.1 | 6,036.0 | 6,255.3 | 6,116.5 | 5,961.5 |
| Growth | +11.0% | +18.0% | +3.9% | +3.6% | −2.2% | −2.5% | |
| Operating income | 110.6 | 194.4 | 266.1 | 225.6 | −1,180.3 | 7.1 | 120.4 |
| Net income | −95.9 | −26.5 | 164.4 | 90.8 | −1,280.2 | −101.8 | 9.1 |
| Growth | −44.8% | −1,509.9% | |||||
| EPS, diluted | −0.46 | −0.13 | 0.62 | 0.34 | −4.78 | −0.37 | 0.03 |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|
| Gross margin | 43.0% | 42.8% | 41.8% | 40.2% | 37.6% | 38.0% | 38.7% |
| Operating margin | 2.5% | 4.0% | 4.6% | 3.7% | −18.9% | 0.1% | 2.0% |
| Net margin | −2.2% | −0.5% | 2.8% | 1.5% | −20.5% | −1.7% | 0.2% |
| Free cash flow margin | −1.1% | 2.2% | 2.1% | 1.1% | −0.2% | 0.8% | 3.1% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | 110.3 | 268.6 | 358.2 | 346.0 | 215.7 | 177.7 | 314.1 |
| Capital expenditure | −156.9 | −159.6 | −239.1 | −278.0 | −225.6 | −128.0 | −127.1 |
| Free cash flow | −46.6 | 109.1 | 119.1 | 68.0 | −9.9 | 49.7 | 187.0 |
| Growth | +9.2% | −42.9% | −114.5% | +276.3% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|
| Cash | 154.7 | 111.4 | 211.6 | 201.9 | 125.4 | 165.8 | 256.7 |
| Total debt | n/a | 1,646.3 | 1,640.4 | 1,628.3 | 1,576.2 | 1,578.1 | 1,488.5 |
| Net cash (debt) | n/a | −1,534.9 | −1,428.8 | −1,426.4 | −1,450.8 | −1,412.3 | −1,231.8 |
| Shareholders’ equity | 561.1 | 2,068.8 | 2,274.0 | 2,381.5 | 1,184.4 | 1,113.6 | 1,164.3 |
| Debt to equity | n/a | 0.80 | 0.72 | 0.68 | 1.33 | 1.42 | 1.28 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2020 1 Feb 2020 | FY2021 30 Jan 2021 | FY2022 29 Jan 2022 | FY2023† 28 Jan 2023 | FY2024 3 Feb 2024 | FY2025 1 Feb 2025 | FY2026 31 Jan 2026 |
|---|---|---|---|---|---|---|---|
| Revenue and profit | |||||||
| 4,434.5 | 4,920.2 | 5,807.1 | 6,036.0 | 6,255.3 | 6,116.5 | 5,961.5 | |
| Growth | +11.0% | +18.0% | +3.9% | +3.6% | −2.2% | −2.5% | |
| 2,528.0 | 2,813.5 | 3,380.5 | 3,608.9 | 3,901.4 | 3,792.1 | 3,656.4 | |
| 1,906.5 | 2,106.7 | 2,426.6 | 2,427.1 | 2,353.8 | 2,324.4 | 2,305.1 | |
| Growth | +10.5% | +15.2% | +0.0% | −3.0% | −1.3% | −0.8% | |
| 1,776.9 | 1,912.3 | 2,160.5 | 2,201.5 | 2,311.6 | 2,317.4 | 2,184.6 | |
| 110.6 | 194.4 | 266.1 | 225.6 | −1,180.3 | 7.1 | 120.4 | |
| Growth | +75.8% | +36.9% | −15.2% | −623.3% | +1,608.0% | ||
| −142.1 | −41.6 | 202.4 | 112.3 | −1,307.8 | −109.3 | 15.3 | |
| −35.7 | −3.3 | 53.5 | 35.3 | −27.6 | −7.5 | 6.3 | |
| −95.9 | −26.5 | 164.4 | 90.8 | −1,280.2 | −101.8 | 9.1 | |
| Growth | −44.8% | −1,509.9% | |||||
| Per share | |||||||
| −0.46 | −0.13 | 0.62 | 0.34 | −4.78 | −0.37 | 0.03 | |
| −0.46 | −0.13 | 0.62 | 0.34 | −4.78 | −0.37 | 0.03 | |
| Growth | −45.2% | −1,505.9% | |||||
| 0.2 | 0.2 | 0.3 | 265.5 | 267.5 | 273.4 | 279.6 | |
| 0.2 | 0.2 | 0.3 | 266.0 | 267.5 | 273.4 | 286.1 | |
| Growth | +0.8% | +25.9% | +100,131.0% | +0.6% | +2.2% | +4.7% | |
† The diluted share count jumps at 2023, 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.