Closing prices at the end of each trading day, from 12 Oct 2016. 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.
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 695.2 | 755.2 | 769.6 | 781.9 | 783.3 | 991.6 | 795.0 | 747.9 | 753.1 | 820.0 |
| Growth | +8.6% | +1.9% | +1.6% | +0.2% | +26.6% | −19.8% | −5.9% | +0.7% | +8.9% | |
| Operating income | 18.9 | 22.8 | 25.1 | 18.5 | 31.9 | 79.5 | 75.3 | −19.5 | −39.5 | 3.9 |
| Net income | 13.3 | 14.6 | 21.4 | 16.5 | 24.0 | n/a | n/a | −12.0 | −43.2 | 5.2 |
| Growth | +9.3% | +46.7% | −22.8% | +45.3% | ||||||
| EPS, diluted | 0.91 | 1.03 | 1.64 | 1.41 | 2.32 | 6.91 | 7.17 | −1.46 | −5.19 | 0.63 |
| Growth | +13.2% | +59.2% | −14.0% | +64.5% | +197.8% | +3.8% | −120.4% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 2.7% | 3.0% | 3.3% | 2.4% | 4.1% | 8.0% | 9.5% | −2.6% | −5.2% | 0.5% |
| Net margin | 1.9% | 1.9% | 2.8% | 2.1% | 3.1% | n/a | n/a | −1.6% | −5.7% | 0.6% |
| Free cash flow margin | 2.3% | 2.8% | 2.2% | 2.4% | 12.0% | 4.5% | −2.1% | −3.3% | −1.9% | 0.1% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 39.7 | 42.3 | 30.4 | 42.6 | 110.9 | 74.3 | 5.8 | −9.6 | −3.8 | 21.0 |
| Capital expenditure | −23.9 | −21.0 | −13.3 | −24.2 | −17.0 | −29.7 | −22.3 | −14.9 | −10.1 | −20.3 |
| Free cash flow | 15.8 | 21.3 | 17.2 | 18.4 | 93.9 | 44.6 | −16.5 | −24.5 | −14.0 | 0.6 |
| Growth | +34.8% | −19.5% | +7.5% | +409.4% | −52.5% | −137.1% | ||||
| Buybacks | n/a | −25.0 | −40.4 | −28.4 | −32.9 | −115.3 | −10.0 | n/a | −3.8 | −6.3 |
| Dividends paid | −3.5 | −4.2 | −4.2 | −3.8 | −0.8 | n/a | n/a | n/a | n/a | n/a |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 49.3 | 48.5 | 17.9 | 19.9 | 123.2 | 49.8 | 103.5 | 79.7 | 61.1 | 66.1 |
| Shareholders’ equity | 223.6 | 209.5 | 187.4 | 171.0 | 163.6 | 116.1 | 166.4 | 157.7 | 113.2 | 116.3 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2017 28 Jan 2017 | FY2018 3 Feb 2018 | FY2019 2 Feb 2019 | FY2020 1 Feb 2020 | FY2021 30 Jan 2021 | FY2022 29 Jan 2022 | FY2023 28 Jan 2023 | FY2024 3 Feb 2024 | FY2025 1 Feb 2025 | FY2026 31 Jan 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 49.3 | 48.5 | 17.9 | 19.9 | 123.2 | 49.8 | 103.5 | 79.7 | 61.1 | 66.1 | |
| 134.6 | 137.7 | 139.8 | 138.3 | 103.8 | 123.8 | 105.8 | 130.4 | 122.6 | 113.5 | |
| 59.3 | 61.8 | 56.2 | 65.0 | 63.5 | 75.3 | 60.1 | 56.2 | 50.7 | 54.4 | |
| 332.5 | 327.1 | 298.0 | 459.1 | 494.6 | 474.0 | 544.3 | 518.7 | 462.8 | 471.2 | |
| Growth | −1.6% | −8.9% | +54.1% | +7.7% | −4.2% | +14.8% | −4.7% | −10.8% | +1.8% | |
| Liabilities | ||||||||||
| 108.9 | 117.6 | 110.6 | 288.1 | 331.0 | 357.9 | 377.8 | 361.0 | 349.6 | 354.9 | |
| Equity | ||||||||||
| 148.6 | 158.9 | 176.1 | 186.8 | 209.9 | 272.2 | 331.1 | 319.1 | 275.9 | 281.1 | |
| 223.6 | 209.5 | 187.4 | 171.0 | 163.6 | 116.1 | 166.4 | 157.7 | 113.2 | 116.3 | |
| Growth | −6.3% | −10.5% | −8.7% | −4.3% | −29.0% | +43.3% | −5.2% | −28.2% | +2.8% | |
| Per share and net cash | ||||||||||
| 14.9 | 13.7 | 12.2 | 10.8 | 9.9 | 8.6 | 8.4 | 8.6 | 8.5 | 8.3 | |
| calc | 15.01 | 15.24 | 15.42 | 15.79 | 16.57 | 13.48 | 19.92 | 18.44 | 13.24 | 13.94 |
Lines marked calc are worked out here from filed figures; point at one for how.