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.
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2023 | FY2024 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 99.0 | 107.8 | 159.0 | 118.4 | 112.8 | 6.0 | 124.7 | 6.3 | 167.2 | 192.6 |
| Growth | +8.9% | +47.5% | −25.5% | −4.7% | −94.7% | +1,978.1% | −94.9% | +2,554.1% | +15.2% | |
| Operating income | 3.6 | 5.9 | 43.9 | 16.0 | 5.5 | n/a | 6.0 | n/a | −9.3 | −15.5 |
| Net income | 1.5 | 3.3 | 35.3 | 11.4 | 1.9 | n/a | 5.4 | n/a | −18.1 | −25.3 |
| Growth | +124.9% | +976.8% | −67.8% | −83.5% | ||||||
| EPS, diluted | 0.18 | 0.41 | 4.34 | 1.41 | 0.24 | n/a | 0.72 | n/a | −2.43 | −2.63 |
| Growth | +127.8% | +958.5% | −67.5% | −83.0% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2023 | FY2024 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 34.2% | 35.2% | 49.9% | 43.0% | 40.6% | n/a | 41.1% | n/a | 41.1% | 32.9% |
| Operating margin | 3.6% | 5.5% | 27.6% | 13.6% | 4.9% | n/a | 4.8% | n/a | −5.5% | −8.1% |
| Net margin | 1.5% | 3.0% | 22.2% | 9.6% | 1.7% | n/a | 4.4% | n/a | −10.8% | −13.1% |
| Free cash flow margin | −1.3% | 2.4% | 24.5% | 10.1% | −6.6% | n/a | 7.1% | n/a | −10.4% | −8.5% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2023 | FY2024 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.8 | 3.6 | 40.7 | 12.8 | −5.5 | n/a | 10.9 | n/a | −15.9 | −15.8 |
| Capital expenditure | −3.1 | −1.0 | −1.7 | −0.8 | −2.0 | n/a | −2.1 | n/a | −1.5 | −0.7 |
| Free cash flow | −1.3 | 2.6 | 39.0 | 12.0 | −7.4 | n/a | 8.8 | n/a | −17.4 | −16.4 |
| Growth | +1,425.4% | −69.3% | −162.0% | |||||||
| Dividends paid | n/a | n/a | n/a | n/a | n/a | n/a | −0.9 | n/a | −0.9 | −1.2 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2023 | FY2024 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 12.8 | 14.6 | 52.6 | 52.7 | 24.6 | 26.0 | 25.2 | 28.4 | 17.5 | 12.5 |
| Total debt | 1.3 | 1.2 | 0.0 | 0.0 | n/a | n/a | n/a | n/a | 17.4 | 32.3 |
| Net cash (debt) | 11.5 | 13.5 | 52.6 | 52.7 | n/a | n/a | n/a | n/a | 0.1 | −19.8 |
| Shareholders’ equity | 83.2 | 85.1 | 121.8 | 125.1 | 120.0 | 120.1 | 123.5 | 125.1 | 146.6 | 129.1 |
| Debt to equity | 0.02 | 0.01 | 0.00 | 0.00 | n/a | n/a | n/a | n/a | 0.12 | 0.25 |
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 | FY2023 30 Apr 2023 | FY2024 31 Jan 2024 | FY2024 30 Apr 2024 | FY2025 31 Jan 2025 | FY2026 31 Jan 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||
| 10.4 | 15.8 | 12.8 | 14.6 | 52.6 | 52.7 | 24.6 | 26.0 | 25.2 | 28.4 | 17.5 | 12.5 | |
| 10.7 | 14.1 | 16.5 | 17.7 | 21.7 | 14.8 | 17.3 | 16.9 | 19.2 | 21.8 | 27.6 | 32.0 | |
| 35.5 | 42.9 | 42.4 | 44.2 | 43.6 | 47.7 | 58.2 | 57.9 | 51.3 | 56.1 | 82.7 | 82.5 | |
| 8.5 | 8.8 | 10.8 | 10.1 | 9.8 | 8.7 | 9.1 | 9.2 | 10.7 | 11.9 | 13.9 | 11.6 | |
| 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 8.5 | 8.5 | 13.7 | 15.2 | 16.2 | 15.3 | |
| 84.6 | 94.5 | 94.7 | 99.4 | 139.6 | 140.8 | 142.9 | 145.1 | 153.7 | 171.5 | 212.5 | 209.9 | |
| Growth | +11.8% | +0.2% | +4.9% | +40.4% | +0.9% | +1.5% | +1.5% | +6.0% | +11.6% | +23.9% | −1.2% | |
| Liabilities | ||||||||||||
| 0.1 | 0.2 | 0.2 | 1.2 | 0.0 | 0.0 | n/a | n/a | n/a | n/a | 0.9 | 1.9 | |
| 0.7 | 1.3 | 1.2 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | 16.4 | 30.4 | |
| calc | 0.8 | 1.5 | 1.3 | 1.2 | 0.0 | 0.0 | n/a | n/a | n/a | n/a | 17.4 | 32.3 |
| 13.0 | 11.7 | 11.5 | 14.4 | 17.8 | 15.7 | 22.9 | 25.0 | 30.3 | 46.4 | 65.9 | 80.8 | |
| Equity | ||||||||||||
| 12.4 | 12.8 | 14.3 | 17.6 | 51.5 | 62.9 | 64.8 | 65.8 | 69.3 | 70.7 | 50.3 | 23.9 | |
| 71.5 | 82.8 | 83.2 | 85.1 | 121.8 | 125.1 | 120.0 | 120.1 | 123.5 | 125.1 | 146.6 | 129.1 | |
| Growth | +15.8% | +0.5% | +2.2% | +43.1% | +2.8% | −4.1% | +0.1% | +2.8% | +1.3% | +17.2% | −11.9% | |
| Per share and net cash | ||||||||||||
| calc | 9.6 | 14.3 | 11.5 | 13.5 | 52.6 | 52.7 | n/a | n/a | n/a | n/a | 0.1 | −19.8 |
| 7.3 | 8.1 | 8.0 | 8.0 | 8.0 | 7.6 | 7.3 | 7.4 | 7.4 | 7.4 | 9.5 | 9.8 | |
| calc | 9.84 | 10.21 | 10.39 | 10.67 | 15.25 | 16.43 | 16.38 | 16.33 | 16.76 | 16.96 | 15.44 | 13.17 |
Lines marked calc are worked out here from filed figures; point at one for how.