Closing prices at the end of each trading day, from 12 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 | 0.12 | 0.25 | 0.48 | 0.87 | 1.45 | 2.24 | 3.06 | 3.95 | 4.81 |
| Growth | +110.4% | +92.7% | +81.6% | +66.0% | +54.4% | +36.3% | +29.4% | +21.7% | |
| Operating income | −0.13 | −0.14 | −0.15 | −0.09 | −0.14 | −0.19 | −0.02 | −0.12 | −0.29 |
| Net income | −0.14 | −0.14 | −0.14 | −0.09 | −0.23 | −0.18 | 0.07 | −0.02 | −0.16 |
| Growth | −121.1% | ||||||||
| EPS, diluted | n/a | n/a | −0.96 | −0.43 | −1.03 | −0.79 | 0.30 | −0.06 | −0.65 |
| Growth | −120.0% |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 54.1% | 65.1% | 70.6% | 73.7% | 73.6% | 73.2% | 75.2% | 75.0% | 74.7% |
| Operating margin | −110.7% | −54.8% | −30.3% | −10.6% | −9.8% | −8.5% | −0.6% | −2.9% | −6.1% |
| Net margin | −114.1% | −56.1% | −29.5% | −10.6% | −16.2% | −8.2% | 2.4% | −0.4% | −3.4% |
| Free cash flow margin | −68.8% | −23.5% | 4.1% | 34.7% | 31.9% | 31.5% | 32.4% | 28.5% | 27.2% |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −0.06 | −0.02 | 0.10 | 0.36 | 0.57 | 0.94 | 1.17 | 1.38 | 1.61 |
| Capital expenditure | −0.02 | −0.04 | −0.08 | −0.05 | −0.11 | −0.24 | −0.18 | −0.25 | −0.30 |
| Free cash flow | −0.08 | −0.06 | 0.02 | 0.30 | 0.46 | 0.71 | 0.99 | 1.13 | 1.31 |
| Growth | +1,438.5% | +52.3% | +52.6% | +40.2% | +13.9% | +16.3% | |||
| Buybacks | 0.00 | −0.00 | 0.00 | 0.00 | n/a | n/a | n/a | n/a | n/a |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.06 | 0.09 | 0.26 | 1.92 | 2.00 | 2.46 | 3.38 | 4.32 | 5.23 |
| Total debt | n/a | n/a | 0.00 | 0.74 | 0.74 | 0.74 | 0.74 | 0.74 | 0.75 |
| Net cash (debt) | n/a | n/a | 0.26 | 1.18 | 1.26 | 1.71 | 2.63 | 3.58 | 4.48 |
| Shareholders’ equity | −0.37 | −0.49 | 0.74 | 0.87 | 1.03 | 1.46 | 2.30 | 3.28 | 4.43 |
| Debt to equity | n/a | n/a | 0.00 | 0.85 | 0.72 | 0.51 | 0.32 | 0.23 | 0.17 |
In billions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 |
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| 0.06 | 0.09 | 0.26 | 1.92 | 2.00 | 2.46 | 3.38 | 4.32 | 5.23 | |
| n/a | 0.09 | 0.16 | 0.24 | 0.37 | 0.63 | 0.85 | 1.13 | 1.36 | |
| n/a | 0.07 | 0.14 | 0.17 | 0.26 | 0.49 | 0.62 | 0.79 | 0.98 | |
| n/a | 0.01 | 0.01 | 0.08 | 0.42 | 0.43 | 0.64 | 0.91 | 1.36 | |
| n/a | 0.43 | 1.40 | 2.73 | 3.62 | 5.03 | 6.65 | 8.70 | 11.09 | |
| Growth | +224.3% | +94.5% | +32.4% | +38.9% | +32.2% | +30.9% | +27.4% | ||
| Liabilities | |||||||||
| n/a | n/a | 0.00 | 0.74 | 0.74 | 0.74 | 0.74 | 0.74 | 0.75 | |
| calc | n/a | n/a | 0.00 | 0.74 | 0.74 | 0.74 | 0.74 | 0.74 | 0.75 |
| n/a | 0.36 | 0.66 | 1.86 | 2.58 | 3.54 | 4.31 | 5.38 | 6.61 | |
| Equity | |||||||||
| n/a | −0.52 | −0.64 | −0.73 | −0.96 | −1.15 | −1.06 | −1.12 | −1.28 | |
| −0.37 | −0.49 | 0.74 | 0.87 | 1.03 | 1.46 | 2.30 | 3.28 | 4.43 | |
| Growth | +17.3% | +17.8% | +42.7% | +57.4% | +42.3% | +35.0% | |||
| Per share and net cash | |||||||||
| calc | n/a | n/a | 0.26 | 1.18 | 1.26 | 1.71 | 2.63 | 3.58 | 4.48 |
| n/a | 47.4 | 0.0 | n/a | n/a | n/a | n/a | 249.2 | 254.6 | |
| calc | n/a | −10.29 | n/a | n/a | n/a | n/a | n/a | 13.16 | 17.40 |
Lines marked calc are worked out here from filed figures; point at one for how.