Closing prices at the end of each trading day, from 2 Feb 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.
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | 433.5 | 457.1 | 443.5 | 474.0 | 312.1 | 313.4 | 350.6 | 400.0 |
| Growth | +5.5% | −3.0% | +6.9% | −34.2% | +0.4% | +11.9% | +14.1% | |
| Operating income | 18.7 | 27.3 | 18.3 | 11.0 | −103.3 | −18.1 | −5.1 | 13.3 |
| Net income | 8.7 | 20.2 | 14.2 | −14.9 | −114.1 | −15.6 | −12.1 | −0.6 |
| Growth | +131.3% | −29.7% | −204.8% | |||||
| EPS, diluted | 0.13 | 0.31 | 0.22 | −0.22 | −1.68 | −0.22 | −0.17 | −0.01 |
| Growth | +138.5% | −29.0% | −200.0% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|
| Gross margin | 59.2% | 64.1% | 70.1% | 72.1% | 61.6% | 68.7% | 70.4% | 72.4% |
| Operating margin | 4.3% | 6.0% | 4.1% | 2.3% | −33.1% | −5.8% | −1.5% | 3.3% |
| Net margin | 2.0% | 4.4% | 3.2% | −3.1% | −36.6% | −5.0% | −3.4% | −0.2% |
| Free cash flow margin | 10.1% | 11.7% | 12.9% | −1.9% | −14.5% | 8.8% | 10.3% | 7.5% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 53.7 | 67.2 | 71.3 | 2.6 | −37.0 | 34.6 | 46.8 | 40.3 |
| Capital expenditure | −9.9 | −13.7 | −14.2 | −11.8 | −8.3 | −7.0 | −10.6 | −10.4 |
| Free cash flow | 43.8 | 53.5 | 57.1 | −9.1 | −45.3 | 27.5 | 36.2 | 29.9 |
| Growth | +22.1% | +6.8% | −116.0% | +31.5% | −17.3% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|
| Cash | 240.2 | 201.1 | 78.6 | 152.6 | 34.6 | 74.5 | 112.7 | 116.9 |
| Shareholders’ equity | 475.3 | 444.5 | 257.5 | 285.1 | 194.1 | 197.9 | 198.2 | 206.5 |
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 |
|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||
| 240.2 | 201.1 | 78.6 | 152.6 | 34.6 | 74.5 | 112.7 | 116.9 | |
| n/a | 180.4 | 175.0 | 179.2 | 113.2 | 113.3 | 109.4 | 122.5 | |
| n/a | 14.9 | 14.5 | 14.4 | 25.3 | 24.6 | 19.0 | 16.4 | |
| n/a | 41.6 | 37.6 | 30.8 | 25.9 | 24.4 | 28.3 | 29.1 | |
| 147.2 | 158.1 | 158.2 | 158.2 | 126.5 | 126.6 | 126.1 | 126.6 | |
| n/a | 805.1 | 628.8 | 664.6 | 443.1 | 472.1 | 497.8 | 521.1 | |
| Growth | −21.9% | +5.7% | −33.3% | +6.5% | +5.5% | +4.7% | ||
| Liabilities | ||||||||
| n/a | 349.9 | 358.4 | 365.5 | 233.3 | 257.3 | 280.7 | 292.2 | |
| Equity | ||||||||
| n/a | n/a | 0.0 | −14.9 | −129.0 | −144.6 | −156.6 | −157.3 | |
| 475.3 | 444.5 | 257.5 | 285.1 | 194.1 | 197.9 | 198.2 | 206.5 | |
| Growth | −6.5% | −42.1% | +10.7% | −31.9% | +1.9% | +0.2% | +4.2% | |
| Per share and net cash | ||||||||
| n/a | n/a | 65.8 | 67.2 | 68.8 | 71.0 | 72.1 | 73.1 | |
| calc | n/a | n/a | 3.91 | 4.24 | 2.82 | 2.79 | 2.75 | 2.83 |
Lines marked calc are worked out here from filed figures; point at one for how.