Closing prices at the end of each trading day, from 16 Sep 2019. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back.
| FY2020 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | 144.5 | n/a | 146.5 | 241.0 | 468.1 | 506.6 | 417.1 | 411.2 |
| Growth | +64.5% | +94.2% | +8.2% | −17.7% | −1.4% | |||
| Operating income | −132.4 | −5.9 | −121.0 | −265.4 | −341.8 | −450.0 | −253.0 | −210.1 |
| Net income | −134.3 | −315.3 | −197.0 | −132.2 | −345.1 | −457.6 | −277.1 | −220.2 |
| Growth | ||||||||
| EPS, diluted | −15.10 | n/a | −18.14 | −1.49 | −1.02 | −24.37 | −12.78 | −9.41 |
| FY2020 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|
| Gross margin | 12.5% | n/a | 22.5% | 22.2% | 18.4% | 5.9% | 24.1% | 30.5% |
| Operating margin | −91.6% | n/a | −82.6% | −110.1% | −73.0% | −88.8% | −60.7% | −51.1% |
| Net margin | −93.0% | n/a | −134.5% | −54.9% | −73.7% | −90.3% | −66.4% | −53.5% |
| Free cash flow margin | −71.1% | n/a | −70.5% | −72.0% | −61.0% | −68.8% | −38.1% | −16.3% |
| FY2020 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −87.9 | −2.1 | −91.8 | −157.2 | −267.0 | −328.9 | −146.9 | −62.8 |
| Capital expenditure | −14.9 | n/a | −11.5 | −16.4 | −18.6 | −19.4 | −12.1 | −4.2 |
| Free cash flow | −102.8 | n/a | −103.3 | −173.6 | −285.6 | −348.4 | −159.0 | −67.0 |
| Growth |
| FY2020 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|
| Cash | 72.8 | 0.1 | 145.5 | 315.2 | 264.2 | 327.4 | 224.6 | 141.6 |
| Total debt | n/a | n/a | 34.9 | 0.0 | 294.9 | 283.7 | 297.1 | 260.9 |
| Net cash (debt) | n/a | n/a | 110.6 | 315.2 | −30.8 | 43.7 | −72.5 | −119.3 |
| Shareholders’ equity | −462.0 | −19.4 | −616.5 | 547.0 | 355.0 | 327.7 | 137.5 | 21.3 |
| Debt to equity | n/a | n/a | n/a | 0.00 | 0.83 | 0.87 | 2.16 | 12.25 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2020 31 Jan 2020 | FY2020 31 Dec 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 |
|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||
| 144.5 | n/a | 146.5 | 241.0 | 468.1 | 506.6 | 417.1 | 411.2 | |
| Growth | +64.5% | +94.2% | +8.2% | −17.7% | −1.4% | |||
| 126.5 | n/a | 113.5 | 187.5 | 382.2 | 476.5 | 316.4 | 285.6 | |
| 18.0 | n/a | 32.9 | 53.5 | 85.9 | 30.1 | 100.7 | 125.6 | |
| Growth | +62.5% | +60.5% | −65.0% | +234.3% | +24.8% | |||
| 69.5 | n/a | 75.0 | 145.0 | 195.0 | 220.8 | 141.3 | 139.3 | |
| 23.9 | 5.7 | 25.9 | 81.4 | 90.4 | 109.1 | 81.5 | 95.7 | |
| −132.4 | −5.9 | −121.0 | −265.4 | −341.8 | −450.0 | −253.0 | −210.1 | |
| Growth | ||||||||
| −134.1 | −315.1 | −196.8 | −135.2 | −347.3 | −457.6 | −272.7 | −216.1 | |
| 0.2 | 0.2 | 0.2 | −2.9 | −2.2 | −0.0 | 4.4 | 4.0 | |
| −134.3 | −315.3 | −197.0 | −132.2 | −345.1 | −457.6 | −277.1 | −220.2 | |
| Growth | ||||||||
| Per share | ||||||||
| −15.10 | n/a | −18.14 | −1.01 | −1.02 | −24.37 | −12.78 | −9.41 | |
| −15.10 | n/a | −18.14 | −1.49 | −1.02 | −24.37 | −12.78 | −9.41 | |
| Growth | ||||||||
| 8.9 | n/a | 15.1 | 297.4 | 338.5 | 18.8 | 21.7 | 23.4 | |
| 8.9 | n/a | 15.1 | 302.5 | 338.5 | 18.8 | 21.7 | 23.4 | |
| Growth | +1,901.0% | +11.9% | −94.5% | +15.4% | +8.0% | |||
† The diluted share count jumps at 2021 and 2022 and 2024, so per-share figures either side of that column are not comparable. Usually a split, but the break lands on the restatement boundary rather than on the split date, because every column is that period’s latest filing.