Closing prices at the end of each trading day, from 16 Mar 2018. 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 | 125.7 | 190.2 | 302.8 | 431.3 | 673.1 | 1,090.9 | 1,617.0 | 2,167.8 | 2,673.1 | 3,352.5 |
| Growth | +51.3% | +59.2% | +42.4% | +56.1% | +62.1% | +48.2% | +34.1% | +23.3% | +25.4% | |
| Operating income | −35.1 | −34.6 | −35.3 | −114.0 | −207.8 | −327.4 | −234.6 | −121.5 | −128.5 | −133.3 |
| Net income | −35.5 | −33.6 | −28.7 | −115.1 | −262.0 | −390.3 | −202.3 | −57.7 | −41.5 | −63.2 |
| Growth | ||||||||||
| EPS, diluted | n/a | n/a | −0.23 | −0.89 | −1.93 | −2.77 | −1.40 | −0.39 | −0.27 | −0.39 |
| Growth |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 78.1% | 80.1% | 80.3% | 77.8% | 77.7% | 77.8% | 77.6% | 78.0% | 76.9% | 76.8% |
| Operating margin | −27.9% | −18.2% | −11.7% | −26.4% | −30.9% | −30.0% | −14.5% | −5.6% | −4.8% | −4.0% |
| Net margin | −28.2% | −17.7% | −9.5% | −26.7% | −38.9% | −35.8% | −12.5% | −2.7% | −1.6% | −1.9% |
| Free cash flow margin | −11.0% | 2.1% | 10.7% | 8.4% | 22.9% | 23.2% | 22.6% | 29.3% | 30.2% | 25.4% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −6.0 | 17.3 | 58.0 | 79.3 | 202.0 | 321.9 | 462.3 | 779.8 | 972.5 | 1,129.7 |
| Capital expenditure | −7.8 | −13.4 | −25.5 | −43.1 | −48.2 | −69.3 | −97.2 | −144.6 | −164.3 | −277.3 |
| Free cash flow | −13.8 | 3.9 | 32.5 | 36.2 | 153.9 | 252.6 | 365.1 | 635.3 | 808.2 | 852.4 |
| Growth | +731.4% | +11.5% | +324.5% | +64.2% | +44.5% | +74.0% | +27.2% | +5.5% | ||
| Buybacks | 0.0 | −3.8 | −0.0 | 0.0 | 0.0 | n/a | n/a | n/a | n/a | n/a |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 88.0 | 135.6 | 78.5 | 141.9 | 275.9 | 1,013.2 | 1,262.2 | 1,423.1 | 2,389.0 | 928.4 |
| Total debt | n/a | n/a | n/a | 861.6 | 913.5 | 968.7 | 1,134.2 | 1,142.3 | n/a | n/a |
| Net cash (debt) | n/a | n/a | n/a | −719.8 | −637.6 | 44.5 | 128.0 | 280.8 | n/a | n/a |
| Shareholders’ equity | −151.1 | 240.2 | 308.6 | 484.8 | 528.9 | 573.3 | 725.1 | 1,274.1 | 1,799.3 | 2,598.3 |
| Debt to equity | n/a | n/a | n/a | 1.78 | 1.73 | 1.69 | 1.56 | 0.90 | n/a | n/a |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2017 31 Jul 2017 | FY2018 31 Jul 2018 | FY2019 31 Jul 2019 | FY2020 31 Jul 2020 | FY2021 31 Jul 2021 | FY2022 31 Jul 2022 | FY2023 31 Jul 2023 | FY2024 31 Jul 2024 | FY2025 31 Jul 2025 | FY2026 31 Jul 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 88.0 | 135.6 | 78.5 | 141.9 | 275.9 | 1,013.2 | 1,262.2 | 1,423.1 | 2,389.0 | 928.4 | |
| 39.1 | 61.6 | 93.3 | 147.6 | 257.1 | 399.7 | 582.6 | 736.5 | 992.2 | 1,149.1 | |
| 13.1 | 19.8 | 41.0 | 75.7 | 108.6 | 160.6 | 242.4 | 383.1 | 543.4 | 753.0 | |
| n/a | 0.0 | 7.5 | 30.1 | 59.0 | 78.5 | 89.2 | 417.0 | 417.7 | 1,218.1 | |
| 182.9 | 447.8 | 604.2 | 1,833.5 | 2,257.6 | 2,832.7 | 3,608.3 | 4,705.0 | 6,419.9 | 7,866.7 | |
| Growth | +144.8% | +34.9% | +203.5% | +23.1% | +25.5% | +27.4% | +30.4% | +36.4% | +22.5% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | 861.6 | 913.5 | 968.7 | 1,134.2 | 1,142.3 | n/a | n/a | |
| calc | n/a | n/a | n/a | 861.6 | 913.5 | 968.7 | 1,134.2 | 1,142.3 | n/a | n/a |
| 133.1 | 207.5 | 295.6 | 1,348.6 | 1,728.7 | 2,259.4 | 2,883.2 | 3,430.9 | 4,620.6 | 5,268.5 | |
| Equity | ||||||||||
| −162.0 | −196.1 | −224.5 | −339.6 | −601.6 | −991.9 | −1,090.4 | −1,148.1 | −1,189.6 | −1,252.7 | |
| −151.1 | 240.2 | 308.6 | 484.8 | 528.9 | 573.3 | 725.1 | 1,274.1 | 1,799.3 | 2,598.3 | |
| Growth | +28.4% | +57.1% | +9.1% | +8.4% | +26.5% | +75.7% | +41.2% | +44.4% | ||
| Per share and net cash | ||||||||||
| calc | n/a | n/a | n/a | −719.8 | −637.6 | 44.5 | 128.0 | 280.8 | n/a | n/a |
| 32.4 | 0.1 | 127.3 | 132.8 | 138.7 | 143.0 | 147.2 | 152.5 | 158.3 | 163.1 | |
| calc | −4.67 | 2,005.91 | 2.42 | 3.65 | 3.81 | 4.01 | 4.93 | 8.36 | 11.37 | 15.93 |
Lines marked calc are worked out here from filed figures; point at one for how.