Closing prices at the end of each trading day, from 11 Apr 2019. 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.
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 79.6 | 117.8 | 166.4 | 213.6 | 281.4 | 370.8 | 430.7 | 467.5 | 492.5 |
| Growth | +48.0% | +41.2% | +28.4% | +31.8% | +31.8% | +16.2% | +8.5% | +5.4% | |
| Operating income | −38.3 | −42.3 | −55.6 | −66.3 | −101.7 | −129.4 | −96.2 | −59.8 | 5.8 |
| Net income | −38.1 | −40.7 | −50.3 | −68.9 | −107.5 | −128.4 | −75.2 | −42.7 | 173.4 |
| Growth | |||||||||
| EPS, diluted | n/a | n/a | −0.77 | −0.87 | −1.27 | −1.45 | −0.89 | −0.59 | 1.87 |
| Growth |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 84.0% | 85.4% | 85.2% | 85.6% | 82.8% | 81.0% | 81.9% | 83.0% | 84.9% |
| Operating margin | −48.1% | −35.9% | −33.4% | −31.0% | −36.1% | −34.9% | −22.3% | −12.8% | 1.2% |
| Net margin | −47.9% | −34.6% | −30.3% | −32.3% | −38.2% | −34.6% | −17.5% | −9.1% | 35.2% |
| Free cash flow margin | −15.9% | −7.9% | −3.2% | 2.8% | −3.4% | 3.3% | 16.2% | 24.6% | 22.7% |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −11.8 | −5.6 | −0.2 | 10.1 | −6.0 | 17.0 | 72.0 | 117.9 | 114.9 |
| Capital expenditure | −0.8 | −3.7 | −5.2 | −4.0 | −3.5 | −4.6 | −2.2 | −2.8 | −2.9 |
| Free cash flow | −12.7 | −9.3 | −5.3 | 6.1 | −9.5 | 12.3 | 69.8 | 115.1 | 111.9 |
| Growth | −256.5% | +465.6% | +64.9% | −2.8% | |||||
| Buybacks | n/a | n/a | n/a | n/a | 0.0 | 0.0 | −50.0 | −100.1 | −134.9 |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 44.0 | 127.9 | 124.0 | 339.2 | 349.8 | 274.0 | 363.0 | 346.5 | 237.4 |
| Total debt | n/a | n/a | n/a | 303.7 | 300.1 | 296.5 | 489.5 | 484.5 | 420.6 |
| Net cash (debt) | n/a | n/a | n/a | 35.5 | 49.7 | −22.5 | −126.5 | −138.1 | −183.2 |
| Shareholders’ equity | −56.4 | −68.9 | 307.9 | 366.7 | 267.0 | 241.0 | 171.6 | 129.8 | 253.6 |
| Debt to equity | n/a | n/a | n/a | 0.83 | 1.12 | 1.23 | 2.85 | 3.73 | 1.66 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 | |||||||||
| 84.0% | 85.4% | 85.2% | 85.6% | 82.8% | 81.0% | 81.9% | 83.0% | 84.9% | |
| −48.1% | −35.9% | −33.4% | −31.0% | −36.1% | −34.9% | −22.3% | −12.8% | 1.2% | |
| −47.7% | −34.0% | −29.9% | −34.1% | −38.0% | −35.1% | −18.0% | −8.9% | 4.1% | |
| −47.9% | −34.6% | −30.3% | −32.3% | −38.2% | −34.6% | −17.5% | −9.1% | 35.2% | |
| −15.9% | −7.9% | −3.2% | 2.8% | −3.4% | 3.3% | 16.2% | 24.6% | 22.7% | |
| Spending | |||||||||
| 42.1% | 33.0% | 29.5% | 30.2% | 34.0% | 36.4% | 32.5% | 30.3% | 25.8% | |
| 30.6% | 33.9% | 30.6% | 29.2% | 27.5% | 26.8% | 26.1% | 22.3% | 20.6% | |
| 1.0% | 3.2% | 3.1% | 1.9% | 1.2% | 1.3% | 0.5% | 0.6% | 0.6% | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −756.5% | |
| Returns | |||||||||
| n/a | n/a | −16.3% | −18.8% | −40.2% | −53.3% | −43.8% | −32.9% | 68.4% | |
| n/a | −20.7% | −11.6% | −8.7% | −13.3% | −15.7% | −8.1% | −4.6% | 17.5% | |
| Balance and payout | |||||||||
| n/a | n/a | n/a | 0.83 | 1.12 | 1.23 | 2.85 | 3.73 | 1.66 | |
| n/a | 47.2% | 29.3% | 53.9% | 66.9% | 70.4% | 80.7% | 84.0% | 72.7% | |
| n/a | n/a | n/a | n/a | n/a | 0.0% | 71.6% | 87.0% | 120.6% | |