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 | 98.4 | 113.4 | 136.7 | 133.4 | 116.0 | 117.5 | 142.5 | 148.1 | 151.3 | 150.5 |
| Growth | +15.2% | +20.5% | −2.3% | −13.0% | +1.2% | +21.3% | +3.9% | +2.2% | −0.5% | |
| Operating income | 6.3 | 5.4 | 8.7 | 2.4 | 2.4 | 4.3 | 5.4 | 8.8 | −8.6 | 1.2 |
| Net income | 4.2 | 3.3 | 5.7 | 1.8 | 1.3 | 6.4 | 2.7 | 4.7 | −14.5 | −2.4 |
| Growth | −22.3% | +74.4% | −69.3% | −27.0% | +400.7% | −58.6% | +76.4% | −408.7% | ||
| EPS, diluted | 0.56 | 0.47 | 0.81 | 0.24 | 0.18 | 0.88 | 0.36 | 0.63 | −1.93 | −0.31 |
| Growth | −16.1% | +72.3% | −70.4% | −25.0% | +388.9% | −59.1% | +75.0% | −406.3% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 40.1% | 38.8% | 39.5% | 36.5% | 35.6% | 37.2% | 33.8% | 33.4% | 33.5% | 31.6% |
| Operating margin | 6.4% | 4.8% | 6.4% | 1.8% | 2.1% | 3.6% | 3.8% | 5.9% | −5.7% | 0.8% |
| Net margin | 4.3% | 2.9% | 4.2% | 1.3% | 1.1% | 5.5% | 1.9% | 3.2% | −9.6% | −1.6% |
| Free cash flow margin | 5.8% | 1.3% | 1.7% | 0.2% | 11.2% | −0.3% | −2.2% | 7.8% | 2.4% | 7.6% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 7.0 | 3.7 | 5.0 | 3.2 | 15.5 | 1.4 | −2.9 | 12.4 | 4.8 | 11.7 |
| Capital expenditure | −1.2 | −2.2 | −2.6 | −2.9 | −2.6 | −1.8 | −0.2 | −0.9 | −1.2 | −0.3 |
| Free cash flow | 5.7 | 1.5 | 2.4 | 0.3 | 13.0 | −0.4 | −3.2 | 11.5 | 3.7 | 11.4 |
| Growth | −73.4% | +55.3% | −86.5% | +3,974.5% | −103.1% | −67.9% | +209.7% | |||
| Buybacks | n/a | −11.2 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Dividends paid | −2.1 | −1.9 | −1.9 | −2.0 | −0.5 | n/a | n/a | n/a | n/a | n/a |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 18.1 | 10.2 | 7.5 | 4.2 | 11.4 | 5.3 | 3.9 | 4.5 | 5.1 | 4.1 |
| Total debt | n/a | 23.1 | 18.1 | 12.9 | 12.4 | 9.2 | 14.1 | 12.9 | 25.2 | 21.3 |
| Net cash (debt) | n/a | −13.0 | −10.5 | −8.7 | −1.0 | −3.9 | −10.2 | −8.4 | −20.1 | −17.3 |
| Shareholders’ equity | 70.5 | 63.6 | 69.8 | 71.4 | 74.7 | 81.0 | 84.4 | 90.3 | 75.8 | 76.9 |
| Debt to equity | n/a | 0.36 | 0.26 | 0.18 | 0.17 | 0.11 | 0.17 | 0.14 | 0.33 | 0.28 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 7.0 | 3.7 | 5.0 | 3.2 | 15.5 | 1.4 | −2.9 | 12.4 | 4.8 | 11.7 | |
| Growth | −46.4% | +34.4% | −35.6% | +382.1% | −91.0% | −310.6% | −60.8% | +142.1% | ||
| 2.4 | 4.0 | 6.2 | 6.3 | 6.0 | 4.0 | 3.9 | 4.3 | 4.8 | 4.8 | |
| Investment | ||||||||||
| −1.2 | −2.2 | −2.6 | −2.9 | −2.6 | −1.8 | −0.2 | −0.9 | −1.2 | −0.3 | |
| calc | 5.7 | 1.5 | 2.4 | 0.3 | 13.0 | −0.4 | −3.2 | 11.5 | 3.7 | 11.4 |
| Growth | −73.4% | +55.3% | −86.5% | +3,974.5% | −103.1% | −67.9% | +209.7% | |||
| calc | 0.75 | 0.22 | 0.33 | 0.04 | 1.81 | −0.05 | −0.43 | 1.53 | 0.49 | 1.50 |
| 3.1 | −20.8 | −1.5 | −2.9 | −2.6 | −1.8 | −17.3 | −0.9 | −20.3 | −0.2 | |
| Financing | ||||||||||
| −2.0 | 9.1 | −6.1 | −3.7 | −5.1 | −5.6 | 18.8 | −11.0 | 15.4 | −12.9 | |
| −2.1 | −1.9 | −1.9 | −2.0 | −0.5 | n/a | n/a | n/a | n/a | n/a | |
| n/a | −11.2 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
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.