Closing prices at the end of each trading day, from 17 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 | 98.8 | 105.2 | 129.0 | 127.7 | 84.7 | 138.6 | 142.6 | 150.7 | 158.4 | 210.9 |
| Growth | +6.5% | +22.5% | −1.0% | −33.7% | +63.6% | +2.9% | +5.7% | +5.1% | +33.2% | |
| Operating income | −11.6 | −9.5 | 2.7 | 4.9 | −11.4 | 8.1 | 11.1 | 13.4 | 20.3 | 29.4 |
| Net income | −12.5 | −10.0 | −0.6 | 3.6 | −7.6 | 6.1 | 5.9 | 10.5 | 9.0 | 17.0 |
| Growth | −313.7% | −1.9% | +76.1% | −14.2% | +89.6% | |||||
| EPS, diluted | n/a | n/a | −0.07 | 0.42 | −0.94 | 0.72 | 0.73 | 1.30 | 1.12 | 2.09 |
| Growth | −323.8% | +1.4% | +78.1% | −13.8% | +86.6% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 11.9% | 11.2% | 18.1% | 22.8% | 13.2% | 23.5% | 26.9% | 27.5% | 33.6% | 32.9% |
| Operating margin | −11.7% | −9.0% | 2.1% | 3.8% | −13.4% | 5.9% | 7.8% | 8.9% | 12.8% | 14.0% |
| Net margin | −12.6% | −9.5% | −0.4% | 2.8% | −9.0% | 4.4% | 4.2% | 6.9% | 5.7% | 8.1% |
| Free cash flow margin | −7.8% | −4.2% | 2.8% | 1.7% | −2.1% | −3.5% | −5.8% | 2.4% | 7.0% | −0.6% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −5.5 | −1.8 | 5.0 | 4.1 | 0.2 | −2.6 | −1.2 | 14.7 | 13.9 | 9.2 |
| Capital expenditure | −2.3 | −2.5 | −1.4 | −1.9 | −2.0 | −2.3 | −7.0 | −11.1 | −2.9 | −10.4 |
| Free cash flow | −7.7 | −4.4 | 3.6 | 2.2 | −1.8 | −4.8 | −8.2 | 3.6 | 11.1 | −1.3 |
| Growth | −39.5% | −182.2% | +204.9% | −111.5% | ||||||
| Buybacks | n/a | n/a | n/a | n/a | 0.0 | −2.0 | −0.1 | −0.9 | 0.0 | n/a |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 7.6 | 7.1 | 10.2 | 13.4 | 7.2 | 8.2 | 5.8 | 5.8 | 15.7 | 18.7 |
| Total debt | 11.8 | 15.8 | 16.3 | 16.8 | 13.0 | 12.4 | 15.0 | 13.8 | 12.9 | 4.2 |
| Net cash (debt) | −4.2 | −8.7 | −6.1 | −3.4 | −5.9 | −4.2 | −9.2 | −8.0 | 2.8 | 14.6 |
| Shareholders’ equity | 59.4 | 51.2 | 51.7 | 55.6 | 49.3 | 54.5 | 57.8 | 65.7 | 72.1 | 90.6 |
| Debt to equity | 0.20 | 0.31 | 0.32 | 0.30 | 0.26 | 0.23 | 0.26 | 0.21 | 0.18 | 0.05 |
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 | ||||||||||
| 7.6 | 7.1 | 10.2 | 13.4 | 7.2 | 8.2 | 5.8 | 5.8 | 15.7 | 18.7 | |
| 31.3 | 32.9 | 32.5 | 29.4 | 25.2 | 44.4 | 42.0 | 46.6 | 43.1 | 66.0 | |
| 13.6 | 16.9 | 12.3 | 14.5 | 12.2 | 13.8 | 14.7 | 15.5 | 16.6 | 18.1 | |
| 36.3 | 34.5 | 30.4 | 28.6 | 26.9 | 24.8 | 26.5 | 37.6 | 35.4 | 44.1 | |
| 2.3 | 2.4 | 2.3 | 2.3 | 2.3 | 2.3 | 2.2 | 2.2 | 2.1 | 2.2 | |
| 101.6 | 104.6 | 102.2 | 112.2 | 102.7 | 123.4 | 123.0 | 155.7 | 165.2 | 217.5 | |
| Growth | +2.9% | −2.3% | +9.8% | −8.5% | +20.2% | −0.4% | +26.6% | +6.1% | +31.6% | |
| Liabilities | ||||||||||
| 4.5 | 8.0 | 9.5 | 10.0 | 6.8 | 7.4 | 10.6 | 9.6 | 9.3 | n/a | |
| 7.3 | 7.7 | 6.8 | 6.7 | 6.3 | 5.1 | 4.4 | 4.2 | 3.7 | 4.2 | |
| calc | 11.8 | 15.8 | 16.3 | 16.8 | 13.0 | 12.4 | 15.0 | 13.8 | 12.9 | 4.2 |
| Equity | ||||||||||
| n/a | −3.7 | −4.3 | −0.7 | −8.4 | −2.3 | 1.6 | 12.1 | 20.1 | 37.1 | |
| 59.4 | 51.2 | 51.7 | 55.6 | 49.3 | 54.5 | 57.8 | 65.7 | 72.1 | 90.6 | |
| Growth | −13.9% | +1.0% | +7.6% | −11.4% | +10.4% | +6.1% | +13.7% | +9.8% | +25.6% | |
| Per share and net cash | ||||||||||
| calc | −4.2 | −8.7 | −6.1 | −3.4 | −5.9 | −4.2 | −9.2 | −8.0 | 2.8 | 14.6 |
| 7.6 | 7.7 | 7.9 | 8.0 | 8.2 | 8.2 | 8.0 | 8.0 | 8.0 | 8.1 | |
| calc | 7.82 | 6.63 | 6.58 | 6.91 | 6.04 | 6.68 | 7.22 | 8.20 | 9.04 | 11.16 |
Lines marked calc are worked out here from filed figures; point at one for how.