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 | 104.5 | 114.5 | 129.2 | 151.6 | 168.9 | 192.3 | 216.2 | 236.7 | 256.9 | 273.6 |
| Growth | +9.5% | +12.9% | +17.3% | +11.4% | +13.8% | +12.4% | +9.5% | +8.5% | +6.5% | |
| Operating income | −13.3 | −13.7 | −15.8 | −19.7 | −2.8 | −1.9 | −5.8 | −4.0 | −6.9 | 4.3 |
| Net income | −12.9 | −13.1 | −14.6 | −18.8 | −2.4 | −1.8 | −3.7 | −0.8 | −6.9 | 6.5 |
| Growth | ||||||||||
| EPS, diluted | n/a | n/a | n/a | n/a | −0.11 | −0.07 | −0.15 | −0.03 | −0.26 | 0.23 |
| Growth |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 56.8% | 59.5% | 59.2% | 59.0% | 62.0% | 61.6% | 63.7% | 62.2% | 60.7% | 61.1% |
| Operating margin | −12.7% | −12.0% | −12.2% | −13.0% | −1.6% | −1.0% | −2.7% | −1.7% | −2.7% | 1.6% |
| Net margin | −12.4% | −11.5% | −11.3% | −12.4% | −1.4% | −0.9% | −1.7% | −0.4% | −2.7% | 2.4% |
| Free cash flow margin | −1.1% | 0.6% | −4.5% | −7.1% | 0.7% | 1.3% | 1.6% | 2.6% | 7.8% | 8.1% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.4 | 3.2 | −3.9 | −7.6 | 4.4 | 6.7 | 8.8 | 12.3 | 26.6 | 27.7 |
| Capital expenditure | −1.6 | −2.5 | −1.9 | −3.3 | −3.2 | −4.2 | −5.2 | −6.2 | −6.4 | −5.6 |
| Free cash flow | −1.2 | 0.7 | −5.8 | −10.8 | 1.2 | 2.5 | 3.6 | 6.1 | 20.2 | 22.1 |
| Growth | −941.3% | +103.1% | +45.3% | +71.6% | +229.7% | +9.6% | ||||
| Buybacks | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −4.5 | −11.6 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 4.0 | 4.5 | 15.4 | 11.7 | 17.3 | 19.7 | 24.1 | 17.5 | 17.9 | 20.1 |
| Total debt | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 16.0 | 0.0 | 51.5 |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 1.5 | 17.9 | −31.4 |
| Shareholders’ equity | 39.8 | 37.1 | 33.0 | 28.4 | 39.6 | 51.1 | 63.1 | 78.1 | 85.3 | 92.9 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.20 | 0.00 | 0.55 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 4.0 | 4.5 | 15.4 | 11.7 | 17.3 | 19.7 | 24.1 | 17.5 | 17.9 | 20.1 | |
| 4.7 | 2.9 | 3.7 | 4.6 | 5.2 | 7.3 | 7.1 | 9.9 | 8.0 | 11.8 | |
| 5.8 | 6.1 | 10.1 | 8.4 | 12.2 | 13.8 | 26.2 | 19.8 | 13.1 | 16.2 | |
| 4.2 | 4.7 | 4.6 | 5.3 | 5.1 | 6.5 | 8.0 | 9.9 | 12.0 | 13.3 | |
| 1.1 | 1.9 | 3.9 | 4.3 | 4.3 | 4.3 | 8.7 | 23.1 | 23.1 | 49.8 | |
| 73.3 | 73.4 | 78.4 | 80.6 | 89.1 | 109.3 | 131.0 | 159.3 | 149.2 | 227.5 | |
| Growth | +0.1% | +6.8% | +2.8% | +10.5% | +22.6% | +19.9% | +21.6% | −6.3% | +52.5% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | 16.0 | 0.0 | 51.5 | |
| calc | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 16.0 | 0.0 | 51.5 |
| 33.5 | 36.4 | 45.3 | 52.2 | 49.5 | 58.2 | 67.9 | 81.2 | 63.9 | 134.6 | |
| Equity | ||||||||||
| −77.8 | −90.9 | −105.8 | −124.6 | −127.0 | −128.8 | −132.4 | −133.3 | −140.2 | −133.7 | |
| 39.8 | 37.1 | 33.0 | 28.4 | 39.6 | 51.1 | 63.1 | 78.1 | 85.3 | 92.9 | |
| Growth | −6.9% | −10.8% | −14.0% | +39.2% | +29.1% | +23.7% | +23.7% | +9.2% | +9.0% | |
| Per share and net cash | ||||||||||
| calc | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 1.5 | 17.9 | −31.4 |
| 18.0 | 19.1 | 20.3 | 21.7 | 22.9 | 23.9 | 25.0 | 26.0 | 27.2 | 27.4 | |
| calc | 2.21 | 1.94 | 1.63 | 1.31 | 1.73 | 2.14 | 2.53 | 3.00 | 3.14 | 3.39 |
Lines marked calc are worked out here from filed figures; point at one for how.