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 | 577.2 | 620.6 | 683.5 | 610.8 | 540.1 | 593.6 | 583.1 | 344.6 | 317.4 | 278.1 |
| Growth | +7.5% | +10.1% | −10.6% | −11.6% | +9.9% | −1.8% | −40.9% | −7.9% | −12.4% | |
| Operating income | 39.8 | 45.5 | 52.7 | 22.7 | −14.4 | 14.8 | −6.0 | 16.4 | −9.5 | −16.5 |
| Net income | 25.3 | 28.3 | 39.9 | 17.1 | −10.4 | 11.7 | −4.3 | 9.9 | −12.5 | −27.0 |
| Growth | +11.7% | +41.1% | −57.2% | −161.0% | −136.8% | −226.8% | ||||
| EPS, diluted | 2.18 | 2.42 | 3.38 | 1.44 | −0.88 | 0.97 | −0.37 | 0.91 | −1.19 | −2.54 |
| Growth | +11.0% | +39.7% | −57.4% | −161.1% | −138.1% | −230.8% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 21.8% | 21.7% | 21.5% | 18.7% | 20.9% | 17.1% | 16.0% | 27.3% | 24.6% | 26.4% |
| Operating margin | 6.9% | 7.3% | 7.7% | 3.7% | −2.7% | 2.5% | −1.0% | 4.8% | −3.0% | −5.9% |
| Net margin | 4.4% | 4.6% | 5.8% | 2.8% | −1.9% | 2.0% | −0.7% | 2.9% | −3.9% | −9.7% |
| Free cash flow margin | 5.0% | 4.0% | 0.7% | 5.9% | 12.4% | 2.1% | −4.4% | 14.6% | −8.2% | 5.4% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 31.2 | 27.7 | 9.7 | 41.4 | 68.3 | 19.2 | −21.7 | 55.5 | −23.0 | 18.3 |
| Capital expenditure | −2.5 | −3.2 | −5.2 | −5.1 | −1.2 | −6.7 | −4.2 | −5.2 | −3.1 | −3.2 |
| Free cash flow | 28.8 | 24.6 | 4.4 | 36.3 | 67.1 | 12.5 | −25.9 | 50.2 | −26.1 | 15.1 |
| Growth | −14.6% | −81.9% | +716.1% | +84.7% | −81.3% | −307.1% | −151.9% | |||
| Buybacks | n/a | n/a | n/a | n/a | 0.0 | 0.0 | −13.3 | −11.7 | 0.0 | 0.0 |
| Dividends paid | −4.9 | −5.8 | −6.7 | −7.2 | −7.8 | −8.8 | −9.6 | −9.7 | −9.9 | −8.8 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 39.8 | 30.9 | 11.4 | 36.0 | 65.8 | 69.4 | 19.0 | 43.2 | 6.3 | 1.1 |
| Total debt | 47.6 | 53.3 | 35.5 | 30.1 | 0.0 | 0.0 | 24.3 | 22.9 | 21.7 | 3.2 |
| Net cash (debt) | −7.8 | −22.4 | −24.0 | 5.9 | 65.8 | 69.4 | −5.3 | 20.3 | −15.4 | −2.1 |
| Shareholders’ equity | 197.9 | 229.5 | 263.2 | 274.1 | 257.5 | 261.1 | 236.0 | 226.0 | 204.4 | 169.2 |
| Debt to equity | 0.24 | 0.23 | 0.13 | 0.11 | 0.00 | 0.00 | 0.10 | 0.10 | 0.11 | 0.02 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2017 29 Jan 2017 | 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 | ||||||||||
| 39.8 | 30.9 | 11.4 | 36.0 | 65.8 | 69.4 | 19.0 | 43.2 | 6.3 | 1.1 | |
| 92.6 | 92.8 | 112.6 | 87.7 | 83.3 | 73.7 | 62.1 | 51.3 | 45.5 | 37.8 | |
| 75.3 | 84.5 | 105.2 | 92.8 | 70.2 | 75.0 | 96.7 | 61.8 | 66.2 | 48.7 | |
| 25.8 | 29.2 | 29.5 | 29.9 | 26.8 | 28.1 | 27.0 | 29.1 | 27.3 | 25.2 | |
| 23.2 | 40.1 | 40.1 | 40.1 | 0.5 | 0.5 | 15.0 | 15.0 | 15.0 | 0.6 | |
| 318.7 | 350.1 | 369.7 | 393.7 | 352.3 | 374.6 | 381.7 | 343.6 | 313.9 | 225.9 | |
| Growth | +9.8% | +5.6% | +6.5% | −10.5% | +6.3% | +1.9% | −10.0% | −8.6% | −28.0% | |
| Liabilities | ||||||||||
| 5.8 | 7.5 | 5.8 | 5.8 | 0.0 | 0.0 | 1.4 | 1.4 | 0.0 | n/a | |
| 41.8 | 45.8 | 29.6 | 24.3 | 0.0 | 0.0 | 22.9 | 21.5 | 21.7 | 3.2 | |
| calc | 47.6 | 53.3 | 35.5 | 30.1 | 0.0 | 0.0 | 24.3 | 22.9 | 21.7 | 3.2 |
| 120.8 | 120.6 | 106.5 | 119.6 | 94.8 | 113.4 | 145.7 | 117.6 | 109.6 | 56.6 | |
| Equity | ||||||||||
| 157.7 | 180.1 | 213.4 | 223.3 | 205.0 | 207.9 | 184.4 | 175.7 | 153.3 | 117.6 | |
| 197.9 | 229.5 | 263.2 | 274.1 | 257.5 | 261.1 | 236.0 | 226.0 | 204.4 | 169.2 | |
| Growth | +15.9% | +14.7% | +4.2% | −6.1% | +1.4% | −9.6% | −4.3% | −9.6% | −17.2% | |
| Per share and net cash | ||||||||||
| calc | −7.8 | −22.4 | −24.0 | 5.9 | 65.8 | 69.4 | −5.3 | 20.3 | −15.4 | −2.1 |
| 11.6 | 11.8 | 11.8 | 11.8 | 11.9 | 11.9 | 11.2 | 10.7 | 10.7 | 10.8 | |
| calc | 17.12 | 19.51 | 22.33 | 23.16 | 21.66 | 21.90 | 21.08 | 21.17 | 19.10 | 15.72 |
Lines marked calc are worked out here from filed figures; point at one for how.