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 | 9.2 | 5.6 | 6.2 | 6.6 | 4.2 | 6.4 | 7.1 | 7.5 | 7.6 | 7.6 |
| Growth | −39.5% | +10.8% | +6.5% | −36.0% | +52.5% | +11.5% | +4.7% | +1.5% | −0.3% | |
| Operating income | −2.4 | −1.6 | −1.3 | −1.9 | −2.8 | −0.3 | −0.3 | −0.7 | −0.7 | −0.6 |
| Net income | −2.2 | 1.4 | 1.4 | −1.7 | −1.6 | 0.3 | 0.5 | 0.2 | −1.4 | −1.4 |
| Growth | +1.6% | −222.7% | +105.9% | −61.0% | −782.3% | |||||
| EPS, diluted | −0.19 | 0.52 | 0.89 | n/a | n/a | n/a | 0.06 | 0.02 | −0.16 | −0.16 |
| Growth | +71.2% | −66.7% | −900.0% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −25.6% | −28.6% | −21.2% | −28.2% | −66.9% | −4.7% | −4.2% | −9.6% | −9.8% | −7.4% |
| Net margin | −23.8% | 25.1% | 23.0% | −26.5% | −38.7% | 4.0% | 7.3% | 2.7% | −18.3% | −18.8% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −0.9 | −1.6 | −1.8 | −1.0 | −0.8 | 0.3 | 0.1 | 1.4 | −1.1 | −0.0 |
| Dividends paid | −0.1 | −0.2 | −0.2 | −0.2 | −0.2 | −0.2 | −0.2 | −0.2 | −0.2 | −0.2 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.6 | 4.6 | 0.7 | 1.2 | 1.7 | 1.2 | 2.1 | 1.3 | n/a | n/a |
| Total debt | 16.4 | 12.7 | 6.8 | 7.2 | 7.0 | 7.3 | 10.0 | 9.7 | 10.7 | 11.7 |
| Net cash (debt) | −15.8 | −8.1 | −6.1 | −6.0 | −5.3 | −6.1 | −7.9 | −8.4 | n/a | n/a |
| Shareholders’ equity | 4.4 | 9.7 | 10.2 | 8.1 | 6.1 | 6.5 | 6.6 | 6.2 | 4.6 | 3.0 |
| Debt to equity | 3.70 | 1.31 | 0.67 | 0.88 | 1.15 | 1.13 | 1.53 | 1.58 | 2.34 | 3.94 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2017 31 Jan 2017 | FY2018 31 Jan 2018 | FY2019 31 Jan 2019 | FY2020 31 Jan 2020 | FY2021 31 Jan 2021 | FY2022 31 Jan 2022 | FY2023 31 Jan 2023 | FY2024 31 Jan 2024 | FY2025 31 Jan 2025 | FY2026 31 Jan 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| −25.6% | −28.6% | −21.2% | −28.2% | −66.9% | −4.7% | −4.2% | −9.6% | −9.8% | −7.4% | |
| −30.6% | −66.3% | n/a | −34.6% | −67.3% | 6.1% | −10.6% | −15.0% | −15.6% | −14.3% | |
| −23.8% | 25.1% | 23.0% | −26.5% | −38.7% | 4.0% | 7.3% | 2.7% | −18.3% | −18.8% | |
| Spending | ||||||||||
| 43.0% | 47.5% | 37.8% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| n/a | n/a | n/a | n/a | n/a | −0.0% | n/a | n/a | n/a | n/a | |
| Returns | ||||||||||
| −49.5% | 14.5% | 13.9% | −21.4% | −26.7% | 3.9% | 8.0% | 3.3% | −30.6% | −48.1% | |
| −9.9% | 6.0% | 8.3% | −10.2% | −10.6% | 1.7% | 3.1% | 1.3% | −9.8% | −10.2% | |
| Balance and payout | ||||||||||
| 3.70 | 1.31 | 0.67 | 0.88 | 1.15 | 1.13 | 1.53 | 1.58 | 2.34 | 3.94 | |
| 83.7% | 65.0% | 49.1% | 65.2% | 83.7% | 71.9% | 78.4% | 83.1% | 95.5% | 107.1% | |
| n/a | 14.1% | 13.8% | n/a | n/a | 73.4% | 34.9% | 88.3% | n/a | n/a | |