Closing prices at the end of each trading day, from 30 Sep 2020. 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.
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | 76.8 | 142.6 | 227.0 | 378.4 | 547.2 | 652.5 | 723.9 | 790.8 |
| Growth | +85.8% | +59.2% | +66.7% | +44.6% | +19.2% | +10.9% | +9.2% | |
| Operating income | −52.0 | −119.6 | −175.6 | −265.2 | −407.8 | −270.0 | −266.7 | −197.3 |
| Net income | −50.9 | −118.6 | −211.7 | −288.3 | −407.8 | −257.0 | −255.5 | −189.0 |
| Growth | ||||||||
| EPS, diluted | n/a | −1.69 | −1.99 | −1.63 | −2.04 | −1.17 | −1.11 | −0.80 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|
| Gross margin | 82.0% | 86.1% | 87.3% | 89.7% | 89.7% | 90.1% | 89.3% | 89.0% |
| Operating margin | −67.8% | −83.9% | −77.3% | −70.1% | −74.5% | −41.4% | −36.8% | −25.0% |
| Net margin | −66.3% | −83.2% | −93.3% | −76.2% | −74.5% | −39.4% | −35.3% | −23.9% |
| Free cash flow margin | −43.0% | −33.0% | −66.2% | −33.1% | −30.2% | −3.9% | 1.3% | 10.9% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −30.2 | −40.1 | −92.9 | −83.8 | −160.1 | −17.9 | 14.9 | 90.4 |
| Capital expenditure | −2.9 | −6.9 | −57.3 | −41.6 | −5.4 | −7.7 | −5.6 | −3.8 |
| Free cash flow | −33.0 | −47.0 | −150.2 | −125.4 | −165.4 | −25.7 | 9.4 | 86.6 |
| Growth | +825.3% | |||||||
| Buybacks | −0.0 | −0.1 | −0.0 | −0.0 | −0.0 | 0.0 | −78.4 | −132.2 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|
| Cash | 23.8 | 306.0 | 259.9 | 240.4 | 526.6 | 236.7 | 184.7 | 199.8 |
| Total debt | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 40.8 |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | n/a | 184.7 | 159.0 |
| Shareholders’ equity | −181.0 | −145.3 | −12.8 | 203.8 | 356.6 | 326.4 | 227.5 | 154.1 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | n/a | 0.00 | 0.26 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 |
|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||
| 82.0% | 86.1% | 87.3% | 89.7% | 89.7% | 90.1% | 89.3% | 89.0% | |
| −67.8% | −83.9% | −77.3% | −70.1% | −74.5% | −41.4% | −36.8% | −25.0% | |
| −66.3% | −83.0% | −92.6% | −75.3% | −73.6% | −38.8% | −34.6% | −23.3% | |
| −66.3% | −83.2% | −93.3% | −76.2% | −74.5% | −39.4% | −35.3% | −23.9% | |
| −43.0% | −33.0% | −66.2% | −33.1% | −30.2% | −3.9% | 1.3% | 10.9% | |
| Spending | ||||||||
| 55.5% | 62.9% | 53.4% | 53.7% | 54.3% | 49.8% | 47.2% | 38.1% | |
| 26.4% | 32.8% | 33.6% | 31.4% | 30.4% | 21.7% | 21.0% | 24.4% | |
| 3.7% | 4.8% | 25.3% | 11.0% | 1.0% | 1.2% | 0.8% | 0.5% | |
| Returns | ||||||||
| n/a | n/a | n/a | −141.5% | −114.4% | −78.7% | −112.3% | −122.6% | |
| n/a | −28.1% | −29.0% | −40.8% | −42.7% | −26.7% | −28.7% | −22.4% | |
| Balance and payout | ||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | 0.00 | 0.26 | |
| n/a | 75.0% | 101.7% | 71.2% | 62.7% | 66.1% | 74.5% | 81.7% | |
| n/a | n/a | n/a | n/a | n/a | n/a | 837.5% | 152.7% | |