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 |
|---|---|---|---|---|---|---|---|
| Assets | |||||||
| 154.7 | 111.4 | 211.6 | 201.9 | 125.4 | 165.8 | 256.7 | |
| n/a | 41.8 | 55.6 | 49.6 | 44.4 | 40.4 | 45.8 | |
| n/a | 538.7 | 675.1 | 652.4 | 684.5 | 653.3 | 590.2 | |
| n/a | 627.5 | 726.9 | 803.3 | 816.4 | 725.4 | 656.1 | |
| 2,179.3 | 2,179.3 | 2,184.0 | 2,193.9 | 980.3 | 980.1 | 980.1 | |
| n/a | 6,075.7 | 6,497.9 | 6,612.8 | 5,363.2 | 5,194.4 | 5,173.4 | |
| Growth | +6.9% | +1.8% | −18.9% | −3.1% | −0.4% | ||
| Liabilities | |||||||
| n/a | 1,646.3 | 1,640.4 | 1,628.3 | 1,576.2 | 1,578.1 | 1,488.5 | |
| calc | n/a | 1,646.3 | 1,640.4 | 1,628.3 | 1,576.2 | 1,578.1 | 1,488.5 |
| n/a | 4,020.4 | 4,242.1 | 4,231.4 | 4,178.7 | 4,080.8 | 4,009.2 | |
| Equity | |||||||
| n/a | −22.3 | 142.2 | 233.0 | −1,047.2 | −1,149.1 | −1,140.0 | |
| 561.1 | 2,068.8 | 2,274.0 | 2,381.5 | 1,184.4 | 1,113.6 | 1,164.3 | |
| Growth | +268.7% | +9.9% | +4.7% | −50.3% | −6.0% | +4.5% | |
| Per share and net cash | |||||||
| calc | n/a | −1,534.9 | −1,428.8 | −1,426.4 | −1,450.8 | −1,412.3 | −1,231.8 |
Lines marked calc are worked out here from filed figures; point at one for how.