Closing prices at the end of each trading day, from 27 Oct 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.
Revenue and profit
What the business sells, and what is left of it. Point at a year for the detail.
RevenueOperating incomeNet income
FY2020
FY2021
FY2022
FY2023
FY2024
FY2025
FY2026
Revenue
21.5
21.6
17.5
27.8
33.3
40.7
43.8
Growth
+0.5%
−19.0%
+58.9%
+19.8%
+22.2%
+7.6%
Operating income
−130.0
−130.5
−125.9
−103.6
−80.0
−47.5
−57.5
Net income
−153.9
−171.1
−211.8
−138.7
−113.2
−69.9
22.6
Growth
EPS, diluted
−14.04
−15.36
−170.30
−43.17
−31.52
−17.62
1.88
Margins
How much of each dollar of revenue it keeps. Point at a year for the detail.
Operating marginNet margin
FY2020
FY2021
FY2022
FY2023
FY2024
FY2025
FY2026
Operating margin
−604.7%
−604.2%
−719.4%
−372.7%
−240.2%
−116.7%
−131.3%
Net margin
−715.8%
−792.1%
−1,210.3%
−498.9%
−339.9%
−171.7%
51.6%
Cash flow
The cash the business makes, what it reinvests, and what it hands back. Point at a year for the detail.
Operating cash flow
FY2020
FY2021
FY2022
FY2023
FY2024
FY2025
FY2026
Operating cash flow
−37.6
−42.8
−42.3
−47.7
−15.7
12.9
3.5
Balance sheet
What it holds against what it owes, at each year end. Point at a year for the detail.
CashTotal debt
FY2020
FY2021
FY2022
FY2023
FY2024
FY2025
FY2026
Cash
31.4
95.3
247.6
154.5
84.0
77.4
50.4
Total debt
n/a
356.0
260.8
272.5
306.7
333.7
156.6
Net cash (debt)
n/a
−260.7
−13.2
−118.0
−222.7
−256.3
−106.2
Shareholders’ equity
−364.3
−526.7
71.1
−35.3
−122.3
−182.5
−36.1
Debt to equity
n/a
n/a
3.67
n/a
n/a
n/a
n/a
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
Financial statements FY2026 · 10-K
Cash flow
In millions of USD, except per-share figures; shares in millions. Fiscal years ending January, each column as last filed with the SEC.
Click a line to chart it
Fiscal year
FY202031 Jan 2020
FY202131 Jan 2021
FY202231 Jan 2022
FY202331 Jan 2023
FY202431 Jan 2024
FY202531 Jan 2025
FY202631 Jan 2026
Operating cash flowUSD millions
−37.6
−42.8
−42.3
−47.7
−15.7
12.9
3.5
Operations
−37.6
−42.8
−42.3
−47.7
−15.7
12.9
3.5
Growth
−72.9%
Investment
−138.6
−58.4
−22.5
−44.3
−54.6
−20.1
−49.5
Financing
177.9
168.5
215.2
−4.0
0.7
−0.3
18.6
Capital expenditure, dividends and buybacks are shown as money out, so negative.