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 | 450.3 | 468.0 | 473.8 | 474.0 | 318.9 | 505.0 | 545.8 | 521.8 | 467.0 | 435.0 |
| Growth | +3.9% | +1.2% | +0.1% | −32.7% | +58.3% | +8.1% | −4.4% | −10.5% | −6.9% | |
| Operating income | 1.0 | −18.0 | −10.1 | −4.4 | −60.5 | 62.0 | 58.6 | 41.9 | 3.7 | −18.2 |
| Net income | −2.3 | −18.8 | −13.5 | −7.8 | −64.5 | 56.7 | 89.1 | 27.9 | 3.1 | −35.9 |
| Growth | +57.1% | −68.7% | −89.0% | −1,275.4% | ||||||
| EPS, diluted | n/a | n/a | n/a | −0.16 | −1.26 | 0.83 | 1.33 | 0.43 | 0.05 | −0.66 |
| Growth | +60.2% | −67.7% | −88.4% | −1,420.0% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 45.5% | 45.0% | 44.6% | 43.1% | 32.9% | 49.5% | 49.9% | 48.4% | 46.5% | 43.4% |
| Operating margin | 0.2% | −3.9% | −2.1% | −0.9% | −19.0% | 12.3% | 10.7% | 8.0% | 0.8% | −4.2% |
| Net margin | −0.5% | −4.0% | −2.9% | −1.6% | −20.2% | 11.2% | 16.3% | 5.3% | 0.7% | −8.3% |
| Free cash flow margin | 1.3% | 1.8% | 0.8% | 0.5% | −1.7% | 13.9% | 9.2% | 6.2% | 0.4% | −4.1% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 35.0 | 31.0 | 15.7 | 15.8 | −1.2 | 75.5 | 59.9 | 49.6 | 29.6 | 2.1 |
| Capital expenditure | −29.2 | −22.6 | −11.8 | −13.4 | −4.2 | −5.3 | −9.6 | −17.4 | −27.7 | −20.1 |
| Free cash flow | 5.7 | 8.4 | 3.9 | 2.4 | −5.5 | 70.3 | 50.3 | 32.2 | 1.9 | −18.0 |
| Growth | +46.7% | −53.2% | −38.8% | −327.6% | −28.4% | −36.0% | −94.2% | −1,067.8% | ||
| Buybacks | n/a | −4.7 | n/a | n/a | n/a | n/a | −12.7 | −24.5 | −13.7 | 0.0 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 5.6 | 5.4 | 4.9 | 4.3 | 19.0 | 15.5 | 52.1 | 27.6 | 11.9 | 23.8 |
| Total debt | 19.0 | 12.1 | 14.8 | 14.8 | 14.9 | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | −13.4 | −6.7 | −9.9 | −10.5 | 4.1 | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 88.5 | 70.0 | 58.6 | 58.4 | −4.1 | 58.2 | 137.2 | 149.0 | 141.2 | 108.1 |
| Debt to equity | 0.21 | 0.17 | 0.25 | 0.25 | n/a | n/a | n/a | n/a | n/a | n/a |
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 | ||||||||||
| 5.6 | 5.4 | 4.9 | 4.3 | 19.0 | 15.5 | 52.1 | 27.6 | 11.9 | 23.8 | |
| 117.4 | 103.3 | 106.8 | 102.4 | 85.0 | 81.8 | 93.0 | 81.0 | 75.5 | 73.5 | |
| 124.3 | 111.0 | 92.5 | 78.3 | 56.6 | 44.4 | 39.1 | 43.2 | 57.0 | 60.0 | |
| 269.3 | 240.4 | 226.1 | 390.9 | 306.8 | 280.0 | 350.6 | 357.7 | 381.0 | 366.9 | |
| Growth | −10.7% | −6.0% | +72.9% | −21.5% | −8.7% | +25.2% | +2.0% | +6.5% | −3.7% | |
| Liabilities | ||||||||||
| 6.9 | 1.4 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 12.1 | 10.7 | 14.8 | 14.8 | 14.9 | n/a | n/a | n/a | n/a | n/a | |
| calc | 19.0 | 12.1 | 14.8 | 14.8 | 14.9 | n/a | n/a | n/a | n/a | n/a |
| Equity | ||||||||||
| −122.6 | −139.3 | −153.5 | −156.1 | −220.6 | −163.9 | −74.8 | −46.9 | −43.8 | −79.8 | |
| 88.5 | 70.0 | 58.6 | 58.4 | −4.1 | 58.2 | 137.2 | 149.0 | 141.2 | 108.1 | |
| Growth | −20.9% | −16.2% | −0.4% | −107.0% | +135.7% | +8.5% | −5.2% | −23.5% | ||
| Per share and net cash | ||||||||||
| calc | −13.4 | −6.7 | −9.9 | −10.5 | 4.1 | n/a | n/a | n/a | n/a | n/a |
| 50.0 | 48.8 | 49.5 | 50.6 | 63.1 | 64.3 | 62.6 | 58.0 | 53.5 | 54.8 | |
| calc | 1.77 | 1.44 | 1.18 | 1.15 | −0.06 | 0.91 | 2.19 | 2.57 | 2.64 | 1.97 |
Lines marked calc are worked out here from filed figures; point at one for how.