Closing prices at the end of each trading day, from 1 Jul 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.
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|
| Revenue | 1,037.0 | 984.2 | 1,297.3 | 1,288.1 | 1,151.9 | 1,103.7 | 1,000.1 |
| Growth | −5.1% | +31.8% | −0.7% | −10.6% | −4.2% | −9.4% | |
| Operating income | 77.0 | 56.8 | 45.4 | 101.6 | 57.1 | 57.2 | 21.4 |
| Net income | 41.9 | 24.5 | −29.9 | 50.2 | 11.6 | 16.3 | −7.0 |
| Growth | −41.4% | −222.1% | −76.9% | +40.4% | −143.1% | ||
| EPS, diluted | 0.38 | 0.22 | −0.27 | 0.48 | 0.11 | 0.15 | −0.07 |
| Growth | −42.1% | −222.7% | −77.1% | +36.4% | −146.7% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|
| Gross margin | 38.2% | 34.6% | 41.4% | 35.7% | 35.2% | 37.5% | 34.8% |
| Operating margin | 7.4% | 5.8% | 3.5% | 7.9% | 5.0% | 5.2% | 2.1% |
| Net margin | 4.0% | 2.5% | −2.3% | 3.9% | 1.0% | 1.5% | −0.7% |
| Free cash flow margin | 7.0% | 14.3% | 8.0% | 2.3% | 1.5% | 5.7% | −2.2% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | 99.1 | 151.8 | 121.2 | 53.3 | 42.8 | 77.4 | −13.0 |
| Capital expenditure | −26.3 | −11.6 | −17.6 | −23.4 | −26.0 | −14.4 | −8.9 |
| Free cash flow | 72.8 | 140.3 | 103.7 | 29.9 | 16.8 | 63.0 | −21.9 |
| Growth | +92.8% | −26.1% | −71.1% | −44.0% | +275.7% | −134.7% | |
| Buybacks | 0.0 | 0.0 | −23.4 | −31.7 | 0.0 | 0.0 | −20.1 |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|
| Cash | 29.0 | 123.0 | 29.0 | 13.6 | 11.7 | 48.5 | 20.0 |
| Total debt | n/a | 204.9 | 341.4 | 320.8 | 304.7 | 288.6 | 272.4 |
| Net cash (debt) | n/a | −82.0 | −312.3 | −307.3 | −293.0 | −240.0 | −252.4 |
| Shareholders’ equity | −95.5 | −63.2 | −258.3 | −230.2 | −211.7 | −191.1 | −213.4 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 |
|---|---|---|---|---|---|---|---|
| Operations | |||||||
| 99.1 | 151.8 | 121.2 | 53.3 | 42.8 | 77.4 | −13.0 | |
| Growth | +53.2% | −20.2% | −56.0% | −19.8% | +80.9% | −116.8% | |
| 31.2 | 34.6 | 36.7 | 37.6 | 38.0 | 37.2 | 36.1 | |
| Investment | |||||||
| −26.3 | −11.6 | −17.6 | −23.4 | −26.0 | −14.4 | −8.9 | |
| calc | 72.8 | 140.3 | 103.7 | 29.9 | 16.8 | 63.0 | −21.9 |
| Growth | +92.8% | −26.1% | −71.1% | −44.0% | +275.7% | −134.7% | |
| calc | 0.66 | 1.28 | 0.94 | 0.29 | 0.16 | 0.60 | −0.22 |
| −56.1 | −11.6 | −17.6 | −23.4 | −26.0 | −14.4 | −8.9 | |
| Financing | |||||||
| −23.3 | −45.9 | −197.8 | −45.1 | −18.5 | −24.5 | −7.2 | |
| 0.0 | 0.0 | −23.4 | −31.7 | 0.0 | 0.0 | −20.1 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.