Closing prices at the end of each trading day, from 13 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 | n/a | n/a | 200.7 | 193.0 | 152.8 | 184.8 | 231.1 | 269.1 | 266.2 | 199.7 |
| Growth | −3.8% | −20.8% | +21.0% | +25.0% | +16.5% | −1.1% | −25.0% | |||
| Operating income | 5.9 | 5.1 | 2.3 | 5.9 | 0.7 | −0.3 | 10.6 | 31.9 | 27.9 | 3.7 |
| Net income | 22.8 | −3.2 | −1.6 | 2.4 | −2.2 | −15.1 | 16.5 | 21.9 | 21.6 | 2.6 |
| Growth | −114.1% | −193.7% | +32.4% | −1.2% | −88.1% | |||||
| EPS, diluted | 1.49 | −0.21 | −0.10 | 0.15 | −0.14 | −0.95 | 1.02 | 1.34 | 1.32 | 0.16 |
| Growth | −114.1% | −193.3% | +31.4% | −1.5% | −87.9% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | n/a | n/a | 33.4% | 37.1% | 35.9% | 33.0% | 36.9% | 43.1% | 43.1% | 40.7% |
| Operating margin | n/a | n/a | 1.2% | 3.1% | 0.5% | −0.2% | 4.6% | 11.8% | 10.5% | 1.8% |
| Net margin | n/a | n/a | −0.8% | 1.2% | −1.5% | −8.2% | 7.2% | 8.1% | 8.1% | 1.3% |
| Free cash flow margin | n/a | n/a | −1.5% | 2.9% | 3.7% | −1.8% | −3.1% | 8.1% | 10.1% | −3.4% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 5.9 | 1.7 | 2.4 | 9.8 | 7.8 | −0.4 | −3.8 | 27.0 | 33.1 | −0.8 |
| Capital expenditure | −4.4 | −6.2 | −5.4 | −4.2 | −2.2 | −3.0 | −3.3 | −5.2 | −6.3 | −5.9 |
| Free cash flow | 1.5 | −4.5 | −3.0 | 5.5 | 5.6 | −3.4 | −7.1 | 21.7 | 26.8 | −6.7 |
| Growth | −411.3% | +1.8% | −160.2% | +23.6% | −125.0% | |||||
| Buybacks | −0.3 | −0.3 | −0.3 | −0.2 | −0.2 | −0.2 | −0.2 | 0.0 | −3.8 | −4.0 |
| Dividends paid | n/a | 0.0 | −0.9 | 0.0 | n/a | n/a | 0.0 | −0.3 | −1.5 | −1.6 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | n/a | n/a | n/a | 1.2 | 0.4 | 1.4 | 1.1 | 5.3 | 26.9 | 14.4 |
| Total debt | 5.0 | 16.7 | 21.4 | 16.7 | 10.4 | 14.5 | 21.7 | 4.4 | 4.1 | 3.9 |
| Net cash (debt) | n/a | n/a | n/a | −15.5 | −10.0 | −13.2 | −20.7 | 0.9 | 22.7 | 10.5 |
| Shareholders’ equity | 59.4 | 58.7 | 57.0 | 54.8 | 54.2 | 47.4 | 68.1 | 91.2 | 109.3 | 105.9 |
| Debt to equity | 0.08 | 0.28 | 0.38 | 0.30 | 0.19 | 0.31 | 0.32 | 0.05 | 0.04 | 0.04 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| n/a | n/a | 33.4% | 37.1% | 35.9% | 33.0% | 36.9% | 43.1% | 43.1% | 40.7% | |
| n/a | n/a | 1.2% | 3.1% | 0.5% | −0.2% | 4.6% | 11.8% | 10.5% | 1.8% | |
| n/a | n/a | −0.6% | 1.4% | −1.9% | −2.0% | 3.5% | 10.9% | 10.7% | 1.7% | |
| n/a | n/a | −0.8% | 1.2% | −1.5% | −8.2% | 7.2% | 8.1% | 8.1% | 1.3% | |
| n/a | n/a | −1.5% | 2.9% | 3.7% | −1.8% | −3.1% | 8.1% | 10.1% | −3.4% | |
| Spending | ||||||||||
| n/a | n/a | 32.3% | 34.1% | 35.5% | 33.1% | 32.3% | 31.3% | 32.6% | 38.9% | |
| n/a | n/a | 2.7% | 2.2% | 1.4% | 1.6% | 1.4% | 2.0% | 2.4% | 2.9% | |
| −381.5% | 232.9% | n/a | 12.7% | n/a | n/a | −105.7% | 25.1% | 23.9% | 25.8% | |
| Returns | ||||||||||
| 38.3% | −5.5% | −2.8% | 4.3% | −4.1% | −31.9% | 24.3% | 24.0% | 19.8% | 2.4% | |
| 21.0% | −2.8% | −1.3% | 1.7% | −1.8% | −12.0% | 11.0% | 15.0% | 11.3% | 1.5% | |
| Balance and payout | ||||||||||
| 0.08 | 0.28 | 0.38 | 0.30 | 0.19 | 0.31 | 0.32 | 0.05 | 0.04 | 0.04 | |
| n/a | n/a | n/a | 0.0% | n/a | n/a | 0.0% | 1.5% | 6.8% | 61.4% | |
| 18.2% | n/a | n/a | 4.4% | 2.8% | n/a | n/a | 1.5% | 19.7% | n/a | |