Closing prices at the end of each trading day, from 18 Jul 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 | 79.8 | 99.9 | 124.8 | 148.7 | 213.2 | 280.9 | 346.0 | 410.5 | 467.8 |
| Growth | +25.1% | +24.9% | +19.1% | +43.4% | +31.7% | +23.2% | +18.6% | +14.0% | |
| Operating income | −14.6 | −9.5 | −15.3 | −25.7 | −116.8 | −176.6 | −136.5 | −58.1 | −6.6 |
| Net income | −18.2 | −15.1 | −20.3 | −27.3 | −118.2 | −176.1 | −136.9 | −58.5 | 2.3 |
| Growth | |||||||||
| EPS, diluted | n/a | n/a | −4.50 | −0.69 | −2.37 | −3.36 | −2.51 | −1.02 | 0.04 |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −18.2% | −9.5% | −12.3% | −17.3% | −54.8% | −62.9% | −39.4% | −14.2% | −1.4% |
| Net margin | −22.8% | −15.1% | −16.3% | −18.4% | −55.4% | −62.7% | −39.6% | −14.3% | 0.5% |
| Free cash flow margin | −22.2% | −6.9% | −5.0% | −5.6% | −43.7% | −33.8% | −11.0% | 5.8% | 14.5% |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −11.1 | −2.1 | 0.8 | 2.9 | −74.7 | −90.1 | −32.4 | 32.4 | 78.8 |
| Capital expenditure | −6.6 | −4.7 | −7.0 | −11.2 | −18.4 | −4.7 | −5.8 | −8.7 | −11.1 |
| Free cash flow | −17.7 | −6.9 | −6.2 | −8.4 | −93.1 | −94.9 | −38.2 | 23.7 | 67.7 |
| Growth | +186.0% |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 10.5 | 1.5 | 90.3 | 218.8 | 313.8 | 176.7 | 87.5 | 84.2 | 73.8 |
| Total debt | n/a | 28.0 | 19.4 | 1.6 | 0.4 | 0.2 | 3.1 | 1.9 | 2.7 |
| Net cash (debt) | n/a | −26.5 | 70.9 | 217.1 | 313.5 | 176.4 | 84.4 | 82.3 | 71.2 |
| Shareholders’ equity | −167.7 | −211.0 | 101.9 | 263.3 | 417.3 | 287.8 | 251.4 | 264.8 | 337.2 |
| Debt to equity | n/a | n/a | 0.19 | 0.01 | 0.00 | 0.00 | 0.01 | 0.01 | 0.01 |
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 | |||||||||
| −18.2% | −9.5% | −12.3% | −17.3% | −54.8% | −62.9% | −39.4% | −14.2% | −1.4% | |
| −22.8% | −15.1% | −17.7% | −18.3% | −55.3% | −62.5% | −39.1% | −13.6% | −1.9% | |
| −22.8% | −15.1% | −16.3% | −18.4% | −55.4% | −62.7% | −39.6% | −14.3% | 0.5% | |
| −22.2% | −6.9% | −5.0% | −5.6% | −43.7% | −33.8% | −11.0% | 5.8% | 14.5% | |
| Spending | |||||||||
| 14.3% | 14.4% | 14.9% | 15.2% | 24.5% | 32.5% | 32.5% | 28.6% | 26.0% | |
| 23.6% | 20.1% | 24.4% | 27.2% | 32.2% | 28.6% | 23.1% | 18.7% | 17.1% | |
| 8.3% | 4.7% | 5.6% | 7.6% | 8.6% | 1.7% | 1.7% | 2.1% | 2.4% | |
| Returns | |||||||||
| n/a | n/a | −19.9% | −10.4% | −28.3% | −61.2% | −54.4% | −22.1% | 0.7% | |
| n/a | −25.4% | −12.8% | −8.4% | −23.9% | −47.6% | −37.0% | −15.1% | 0.3% | |
| Balance and payout | |||||||||
| n/a | n/a | 0.19 | 0.01 | 0.00 | 0.00 | 0.01 | 0.01 | 0.01 | |
| n/a | 107.6% | 35.8% | 19.4% | 15.6% | 22.2% | 32.1% | 31.8% | 49.2% | |