Closing prices at the end of each trading day, from 14 Jul 2020. 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.
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|
| Revenue | 138.2 | 204.3 | 273.9 | 408.3 | 476.5 | 540.7 | 594.8 |
| Growth | +47.8% | +34.1% | +49.1% | +16.7% | +13.5% | +10.0% | |
| Operating income | −28.2 | −42.6 | −71.4 | −94.0 | −39.5 | −18.1 | 3.7 |
| Net income | −27.6 | −40.5 | −49.4 | −102.7 | −42.3 | −37.9 | 5.2 |
| Growth | |||||||
| EPS, diluted | −0.35 | −0.46 | −0.51 | −0.93 | −0.38 | −0.33 | 0.05 |
| Growth |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|
| Gross margin | 53.6% | 56.9% | 59.3% | 58.5% | 59.8% | 60.1% | 60.6% |
| Operating margin | −20.4% | −20.9% | −26.1% | −23.0% | −8.3% | −3.4% | 0.6% |
| Net margin | −20.0% | −19.8% | −18.1% | −25.2% | −8.9% | −7.0% | 0.9% |
| Free cash flow margin | −10.7% | 2.4% | −9.0% | −8.3% | 11.3% | 9.9% | 13.9% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | −9.0 | 9.2 | −19.2 | −15.4 | 57.3 | 55.2 | 90.1 |
| Capital expenditure | −5.8 | −4.3 | −5.5 | −18.3 | −3.5 | −1.8 | −7.5 |
| Free cash flow | −14.8 | 4.9 | −24.7 | −33.7 | 53.8 | 53.4 | 82.6 |
| Growth | −605.6% | −0.7% | +54.7% | ||||
| Buybacks | n/a | n/a | n/a | n/a | 0.0 | 0.0 | −125.1 |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|
| Cash | 91.2 | 371.4 | 88.0 | 82.0 | 112.1 | 120.9 | 88.4 |
| Total debt | n/a | n/a | n/a | n/a | n/a | n/a | 213.5 |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | n/a | −125.1 |
| Shareholders’ equity | 167.3 | 425.2 | 1,067.6 | 1,024.1 | 1,049.2 | 1,089.3 | 1,055.9 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | n/a | 0.20 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 |
|---|---|---|---|---|---|---|---|
| Assets | |||||||
| 91.2 | 371.4 | 88.0 | 82.0 | 112.1 | 120.9 | 88.4 | |
| n/a | 55.5 | 74.5 | 99.5 | 113.0 | 146.8 | 166.5 | |
| n/a | 29.9 | 60.7 | 84.4 | 79.1 | 75.0 | 75.6 | |
| 55.8 | 57.1 | 841.5 | 839.4 | 838.9 | 1,019.4 | 1,077.9 | |
| n/a | 563.4 | 1,301.0 | 1,327.3 | 1,340.4 | 1,610.4 | 1,648.1 | |
| Growth | +130.9% | +2.0% | +1.0% | +20.1% | +2.3% | ||
| Liabilities | |||||||
| n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | |
| n/a | n/a | n/a | n/a | n/a | n/a | 213.5 | |
| calc | n/a | n/a | n/a | n/a | n/a | n/a | 213.5 |
| n/a | 134.4 | 230.5 | 299.6 | 287.8 | 512.8 | 579.5 | |
| Equity | |||||||
| n/a | −161.1 | −209.6 | −310.3 | −352.8 | −385.3 | −375.8 | |
| 167.3 | 425.2 | 1,067.6 | 1,024.1 | 1,049.2 | 1,089.3 | 1,055.9 | |
| Growth | +154.2% | +151.1% | −4.1% | +2.5% | +3.8% | −3.1% | |
| Per share and net cash | |||||||
| calc | n/a | n/a | n/a | n/a | n/a | n/a | −125.1 |
| n/a | 93.6 | 109.8 | 111.4 | 113.7 | 116.0 | 113.9 | |
| calc | n/a | 4.54 | 9.73 | 9.19 | 9.23 | 9.39 | 9.27 |
Lines marked calc are worked out here from filed figures; point at one for how.