Closing prices at the end of each trading day, from 14 Jun 2019. 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.
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.10 | 3.53 | 4.85 | 7.15 | 8.97 | 10.12 | 11.15 | 11.86 | 12.60 |
| Growth | +67.9% | +37.2% | +47.4% | +25.5% | +12.8% | +10.2% | +6.4% | +6.2% | |
| Operating income | −0.34 | −0.27 | −0.25 | −0.09 | −0.07 | 0.06 | −0.02 | 0.11 | 0.25 |
| Net income | −0.34 | −0.27 | −0.25 | −0.09 | −0.08 | 0.05 | 0.04 | 0.39 | 0.22 |
| Growth | −20.6% | +891.7% | −43.3% | ||||||
| EPS, diluted | n/a | n/a | −0.63 | −0.23 | −0.18 | 0.12 | 0.09 | 0.91 | 0.52 |
| Growth | −25.0% | +911.1% | −42.9% |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 17.5% | 20.2% | 23.6% | 25.5% | 26.6% | 28.0% | 28.4% | 29.2% | 29.8% |
| Operating margin | −16.1% | −7.6% | −5.2% | −1.3% | −0.8% | 0.6% | −0.2% | 0.9% | 2.0% |
| Net margin | −16.1% | −7.6% | −5.2% | −1.3% | −0.8% | 0.5% | 0.4% | 3.3% | 1.8% |
| Free cash flow margin | −5.7% | −1.6% | −0.0% | 0.0% | 0.1% | 1.2% | 3.1% | 3.8% | 4.5% |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −0.08 | −0.01 | 0.05 | 0.13 | 0.19 | 0.35 | 0.49 | 0.60 | 0.69 |
| Capital expenditure | −0.04 | −0.04 | −0.05 | −0.13 | −0.18 | −0.23 | −0.14 | −0.14 | −0.13 |
| Free cash flow | −0.12 | −0.06 | −0.00 | 0.00 | 0.01 | 0.12 | 0.34 | 0.45 | 0.56 |
| Growth | +325.3% | +1,296.1% | +187.0% | +32.0% | +24.3% | ||||
| Buybacks | n/a | n/a | n/a | n/a | n/a | 0.00 | 0.00 | −0.94 | −0.26 |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.07 | 0.09 | 0.21 | 0.56 | 0.60 | 0.33 | 0.60 | 0.60 | 0.86 |
| Total debt | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.00 |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.86 |
| Shareholders’ equity | −0.08 | −0.34 | −0.40 | −0.05 | −0.04 | 0.16 | 0.51 | 0.26 | 0.50 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.00 |
In billions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2018 28 Jan 2018 | FY2019 3 Feb 2019 | FY2020 2 Feb 2020 | FY2021 31 Jan 2021 | FY2022 30 Jan 2022 | FY2023 29 Jan 2023 | FY2024 28 Jan 2024 | FY2025 2 Feb 2025 | FY2026 1 Feb 2026 |
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| 0.07 | 0.09 | 0.21 | 0.56 | 0.60 | 0.33 | 0.60 | 0.60 | 0.86 | |
| n/a | 0.05 | 0.08 | 0.10 | 0.12 | 0.13 | 0.15 | 0.17 | 0.22 | |
| n/a | 0.22 | 0.32 | 0.51 | 0.56 | 0.68 | 0.72 | 0.84 | 0.86 | |
| n/a | 0.09 | 0.12 | n/a | n/a | n/a | n/a | n/a | n/a | |
| n/a | n/a | n/a | n/a | 0.00 | 0.04 | 0.04 | 0.04 | 0.04 | |
| n/a | 0.54 | 0.93 | 1.74 | 2.09 | 2.52 | 3.19 | 3.01 | 3.37 | |
| Growth | +72.1% | +86.7% | +19.8% | +20.8% | +26.5% | −5.4% | +11.7% | ||
| Liabilities | |||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.00 | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.00 | |
| calc | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.00 |
| n/a | 0.88 | 1.34 | 1.74 | 2.07 | 2.36 | 2.68 | 2.75 | 2.87 | |
| Equity | |||||||||
| n/a | −1.59 | −1.84 | −1.94 | −2.01 | −2.02 | −1.98 | −1.58 | −1.36 | |
| −0.08 | −0.34 | −0.40 | −0.05 | −0.04 | 0.16 | 0.51 | 0.26 | 0.50 | |
| Growth | +218.3% | −48.8% | +90.4% | ||||||
| Per share and net cash | |||||||||
| calc | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.86 |
| n/a | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| calc | n/a | −3,359,420.00 | 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.