Closing prices at the end of each trading day, from 26 Apr 2021. 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 | 95.7 | 113.2 | 131.2 | 191.3 | 220.7 | 244.4 | 307.7 |
| Growth | +18.2% | +15.9% | +45.8% | +15.4% | +10.7% | +25.9% | |
| Operating income | −106.5 | −87.4 | −128.1 | −175.7 | −169.7 | −116.1 | −95.1 |
| Net income | −123.7 | −127.1 | −137.1 | −162.0 | −140.5 | −123.2 | −246.9 |
| Growth | |||||||
| EPS, diluted | −2.89 | −2.87 | −1.72 | −0.61 | −0.50 | −0.42 | −0.80 |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|
| Gross margin | −7.0% | 22.8% | 36.8% | 49.2% | 51.2% | 57.2% | 56.1% |
| Operating margin | −111.2% | −77.3% | −97.6% | −91.9% | −76.9% | −47.5% | −30.9% |
| Net margin | −129.2% | −112.3% | −104.5% | −84.7% | −63.7% | −50.4% | −80.2% |
| Free cash flow margin | −52.6% | −26.6% | −40.0% | −44.1% | −40.2% | −24.0% | 18.7% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | −33.7 | −4.0 | −42.2 | −73.9 | −50.7 | −14.4 | 134.4 |
| Capital expenditure | −16.7 | −26.1 | −10.3 | −10.4 | −38.0 | −44.3 | −76.7 |
| Free cash flow | −50.4 | −30.1 | −52.5 | −84.4 | −88.7 | −58.7 | 57.6 |
| Growth |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|
| Cash | 27.7 | 71.2 | 490.8 | 181.9 | 83.9 | 118.0 | 229.4 |
| Shareholders’ equity | 217.6 | 107.5 | 648.2 | 576.1 | 518.0 | 441.3 | 188.4 |
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 | |||||||
| 27.7 | 71.2 | 490.8 | 181.9 | 83.9 | 118.0 | 229.4 | |
| n/a | 47.1 | 44.4 | 39.0 | 43.3 | 55.8 | 83.5 | |
| n/a | n/a | n/a | n/a | n/a | 0.0 | 6.1 | |
| n/a | 159.9 | 133.3 | 108.1 | 113.4 | 121.7 | 150.6 | |
| 88.4 | 88.4 | 103.2 | 112.7 | 136.3 | 136.3 | 143.5 | |
| n/a | 399.3 | 821.4 | 752.7 | 702.0 | 633.8 | 1,145.7 | |
| Growth | +105.7% | −8.4% | −6.7% | −9.7% | +80.8% | ||
| Liabilities | |||||||
| n/a | 291.8 | 173.2 | 176.6 | 184.0 | 192.5 | 957.3 | |
| Equity | |||||||
| n/a | −639.9 | −777.0 | −939.3 | −1,079.8 | −1,203.0 | −1,449.9 | |
| 217.6 | 107.5 | 648.2 | 576.1 | 518.0 | 441.3 | 188.4 | |
| Growth | −50.6% | +503.0% | −11.1% | −10.1% | −14.8% | −57.3% | |