Closing prices at the end of each trading day, from 25 Apr 2024. 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.
| FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|
| Revenue | 599.8 | 627.9 | 886.5 | 1,316.2 |
| Growth | +4.7% | +41.2% | +48.5% | |
| Operating income | −261.5 | −306.5 | −1,134.0 | −345.4 |
| Net income | −277.7 | −354.2 | −1,154.8 | −348.8 |
| Growth | ||||
| EPS, diluted | −4.66 | −5.84 | −7.48 | −1.78 |
| FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|
| Gross margin | 69.7% | 76.9% | 70.0% | 80.1% |
| Operating margin | −43.6% | −48.8% | −127.9% | −26.2% |
| Net margin | −46.3% | −56.4% | −130.3% | −26.5% |
| Free cash flow margin | −1.0% | −2.7% | 3.5% | 19.2% |
| FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|
| Operating cash flow | 19.3 | −4.5 | 48.2 | 282.9 |
| Capital expenditure | −25.0 | −12.3 | −16.9 | −29.6 |
| Free cash flow | −5.7 | −16.9 | 31.3 | 253.3 |
| Growth | +708.1% | |||
| Buybacks | −0.0 | 0.0 | 0.0 | n/a |
| FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|
| Cash | 140.6 | 130.0 | 186.3 | 380.2 |
| Total debt | n/a | 287.0 | 322.3 | n/a |
| Net cash (debt) | n/a | −157.0 | −136.0 | n/a |
| Shareholders’ equity | −1,087.3 | −1,419.3 | −553.7 | −519.6 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2023 31 Jan 2023 | FY2024 31 Jan 2024 | FY2025† 31 Jan 2025 | FY2026 31 Jan 2026 |
|---|---|---|---|---|
| Revenue and profit | ||||
| 599.8 | 627.9 | 886.5 | 1,316.2 | |
| Growth | +4.7% | +41.2% | +48.5% | |
| 182.0 | 145.0 | 265.7 | 261.9 | |
| 417.8 | 482.9 | 620.8 | 1,054.3 | |
| Growth | +15.6% | +28.5% | +69.8% | |
| 175.1 | 206.5 | 531.6 | 373.7 | |
| 86.8 | 100.4 | 355.7 | 257.0 | |
| −261.5 | −306.5 | −1,134.0 | −345.4 | |
| Growth | ||||
| −269.2 | −327.5 | −1,148.5 | −326.5 | |
| 8.6 | 26.7 | 6.4 | 22.4 | |
| −277.7 | −354.2 | −1,154.8 | −348.8 | |
| Growth | ||||
| Per share | ||||
| −4.66 | −5.84 | −7.48 | −1.78 | |
| −4.66 | −5.84 | −7.48 | −1.78 | |
| Growth | ||||
| 59.6 | 60.6 | 154.3 | 196.5 | |
| 59.6 | 60.6 | 154.3 | 196.5 | |
| Growth | +1.7% | +154.5% | +27.3% | |
† The diluted share count jumps at 2025, so per-share figures either side of that column are not comparable. Usually a split, but the break lands on the restatement boundary rather than on the split date, because every column is that period’s latest filing.