Closing prices at the end of each trading day, from 3 Nov 2022. 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.
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|
| Net income | 14.8 | 45.7 | 24.7 | 8.9 | 28.1 | 36.6 |
| Growth | +209.5% | −46.0% | −63.8% | +214.4% | +30.3% | |
| EPS, diluted | 1.32 | 3.99 | 2.06 | 0.71 | 2.02 | 2.31 |
| Growth | +202.3% | −48.4% | −65.5% | +184.5% | +14.4% |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|
| Operating cash flow | −62.3 | −203.1 | −130.4 | −157.2 | 197.5 | −88.0 |
| Buybacks | n/a | n/a | −10.8 | −2.2 | n/a | −0.1 |
| Dividends paid | −11.3 | −18.2 | −22.7 | −32.1 | −40.7 | −52.4 |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|
| Cash | 29.9 | 47.3 | 65.7 | 8.7 | 148.2 | 1.7 |
| Total debt | n/a | n/a | 728.4 | n/a | 793.9 | 739.4 |
| Net cash (debt) | n/a | n/a | −662.6 | n/a | −645.7 | −737.7 |
| Shareholders’ equity | 304.2 | 355.8 | 347.0 | 370.2 | 392.7 | 396.2 |
| Debt to equity | n/a | n/a | 2.10 | n/a | 2.02 | 1.87 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2021 28 Feb 2021 | FY2022 28 Feb 2022 | FY2023 28 Feb 2023 | FY2024 29 Feb 2024 | FY2025 28 Feb 2025 | FY2026 28 Feb 2026 |
|---|---|---|---|---|---|---|
| Assets | ||||||
| 29.9 | 47.3 | 65.7 | 8.7 | 148.2 | 1.7 | |
| n/a | 876.2 | 1,078.2 | 1,191.2 | 1,191.5 | 1,139.3 | |
| Growth | +23.0% | +10.5% | +0.0% | −4.4% | ||
| Liabilities | ||||||
| n/a | n/a | 728.4 | n/a | 793.9 | 739.4 | |
| calc | n/a | n/a | 728.4 | n/a | 793.9 | 739.4 |
| n/a | 520.5 | 731.2 | 821.0 | 798.9 | 743.1 | |
| Equity | ||||||
| n/a | 27.7 | 25.1 | −0.9 | −20.3 | −43.1 | |
| 304.2 | 355.8 | 347.0 | 370.2 | 392.7 | 396.2 | |
| Growth | +17.0% | −2.5% | +6.7% | +6.1% | +0.9% | |
| Per share and net cash | ||||||
| calc | n/a | n/a | −662.6 | n/a | −645.7 | −737.7 |
| 11.2 | 12.1 | 11.9 | 13.7 | 15.2 | 16.2 | |
| calc | 27.25 | 29.33 | 29.18 | 27.12 | 25.86 | 24.42 |
Lines marked calc are worked out here from filed figures; point at one for how.