Closing prices at the end of each trading day, from 15 Dec 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.
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|
| Revenue | 249.9 | 428.3 | 652.5 | 937.4 | 1,249.2 | 1,618.6 |
| Growth | +71.4% | +52.3% | +43.7% | +33.3% | +29.6% | |
| Operating income | −209.5 | −353.8 | −259.5 | −323.3 | −190.0 | −52.6 |
| Net income | −210.2 | −355.0 | −247.4 | −286.7 | −154.9 | −9.1 |
| Growth | ||||||
| EPS, diluted | −0.92 | −1.28 | −0.48 | −0.54 | −0.28 | −0.02 |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|
| Gross margin | 69.8% | 70.9% | 72.0% | 73.6% | 76.1% | 76.7% |
| Operating margin | −83.8% | −82.6% | −39.8% | −34.5% | −15.2% | −3.2% |
| Net margin | −84.1% | −82.9% | −37.9% | −30.6% | −12.4% | −0.6% |
| Free cash flow margin | −81.6% | −44.6% | −20.9% | −2.4% | 8.9% | 12.8% |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|
| Operating cash flow | −171.8 | −171.5 | −103.0 | −11.8 | 131.7 | 236.2 |
| Capital expenditure | −32.1 | −19.4 | −33.2 | −11.0 | −20.2 | −28.8 |
| Free cash flow | −203.9 | −190.8 | −136.3 | −22.8 | 111.5 | 207.4 |
| Growth | +86.1% | |||||
| Buybacks | −0.1 | −0.0 | 0.0 | 0.0 | n/a | n/a |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|
| Cash | 434.3 | 921.2 | 200.7 | 135.5 | 227.6 | 318.8 |
| Shareholders’ equity | −532.8 | 988.9 | 938.0 | 915.1 | 1,069.2 | 1,420.4 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 | ||||||
| 434.3 | 921.2 | 200.7 | 135.5 | 227.6 | 318.8 | |
| n/a | 82.0 | 122.9 | 161.8 | 234.0 | 321.4 | |
| n/a | 33.1 | 40.6 | 22.2 | 38.9 | 48.2 | |
| n/a | 36.8 | 59.3 | 55.0 | 58.2 | 81.6 | |
| n/a | 1,567.9 | 1,617.0 | 1,734.8 | 2,024.3 | 2,540.7 | |
| Growth | +3.1% | +7.3% | +16.7% | +25.5% | ||
| Liabilities | ||||||
| n/a | 579.0 | 679.0 | 819.7 | 955.1 | 1,120.2 | |
| Equity | ||||||
| n/a | −921.0 | −1,168.4 | −1,455.1 | −1,610.0 | −1,619.1 | |
| −532.8 | 988.9 | 938.0 | 915.1 | 1,069.2 | 1,420.4 | |
| Growth | −5.1% | −2.4% | +16.8% | +32.9% | ||