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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 31.2 | 27.7 | 9.7 | 41.4 | 68.3 | 19.2 | −21.7 | 55.5 | −23.0 | 18.3 | |
| Growth | −11.2% | −65.2% | +328.8% | +64.8% | −71.9% | −213.1% | −141.5% | |||
| 8.0 | 6.6 | 7.4 | 7.1 | 6.8 | 7.8 | 8.8 | 7.7 | 7.8 | 7.1 | |
| Investment | ||||||||||
| −2.5 | −3.2 | −5.2 | −5.1 | −1.2 | −6.7 | −4.2 | −5.2 | −3.1 | −3.2 | |
| calc | 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% | |||
| calc | 2.49 | 2.11 | 0.38 | 3.07 | 5.67 | 1.05 | −2.24 | 4.63 | −2.48 | 1.43 |
| −88.1 | −36.5 | −4.5 | −4.3 | −0.5 | −6.9 | −30.0 | −8.6 | −2.7 | n/a | |
| Financing | ||||||||||
| 42.7 | −0.1 | −24.6 | −12.6 | −38.0 | −8.8 | 1.3 | −22.8 | −11.1 | −27.4 | |
| −4.9 | −5.8 | −6.7 | −7.2 | −7.8 | −8.8 | −9.6 | −9.7 | −9.9 | −8.8 | |
| n/a | n/a | n/a | n/a | 0.0 | 0.0 | −13.3 | −11.7 | 0.0 | 0.0 | |
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.