Closing prices at the end of each trading day, from 13 Apr 2017. 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 | 124.3 | 170.2 | 228.3 | 298.8 | 354.7 | 390.6 | 400.9 | 404.3 | 421.0 | 446.6 |
| Growth | +37.0% | +34.1% | +30.9% | +18.7% | +10.1% | +2.6% | +0.9% | +4.1% | +6.1% | |
| Operating income | −42.7 | −66.6 | −75.6 | −123.0 | −94.3 | −90.0 | −64.8 | −6.2 | −32.4 | 44.5 |
| Net income | −43.2 | −66.6 | −74.8 | −121.5 | −94.7 | −93.3 | −65.9 | −2.6 | −27.9 | 37.9 |
| Growth | ||||||||||
| EPS, diluted | n/a | n/a | n/a | n/a | −0.79 | −0.73 | −0.53 | −0.02 | −0.22 | 0.07 |
| Growth |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 70.3% | 74.1% | 74.9% | 74.2% | 75.6% | 74.8% | 74.1% | 78.4% | 77.1% | 74.5% |
| Operating margin | −34.4% | −39.2% | −33.1% | −41.1% | −26.6% | −23.0% | −16.2% | −1.5% | −7.7% | 10.0% |
| Net margin | −34.7% | −39.1% | −32.8% | −40.7% | −26.7% | −23.9% | −16.4% | −0.7% | −6.6% | 8.5% |
| Free cash flow margin | −13.7% | −21.2% | −0.0% | −14.3% | −18.0% | 2.2% | 2.9% | 10.7% | 11.4% | 11.9% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −13.5 | −32.4 | 5.2 | −30.8 | 1.2 | 21.8 | 17.9 | 46.2 | 50.2 | 55.8 |
| Capital expenditure | −3.5 | −3.7 | −5.3 | −11.9 | −65.1 | −13.4 | −6.2 | −2.7 | −2.1 | −2.6 |
| Free cash flow | −17.0 | −36.1 | −0.0 | −42.7 | −63.9 | 8.4 | 11.7 | 43.4 | 48.1 | 53.3 |
| Growth | +38.3% | +272.5% | +10.8% | +10.7% | ||||||
| Buybacks | n/a | n/a | n/a | n/a | 0.0 | 0.0 | −77.3 | −23.1 | −17.9 | −67.4 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 24.4 | 34.4 | 91.8 | 256.1 | 230.4 | 261.2 | 190.2 | 210.2 | 123.1 | 154.1 |
| Total debt | 5.0 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 98.0 |
| Net cash (debt) | 19.4 | 34.4 | n/a | n/a | n/a | n/a | n/a | n/a | 123.1 | 56.2 |
| Shareholders’ equity | −127.8 | 81.5 | 84.5 | 201.2 | 207.2 | 211.9 | 128.0 | 147.2 | 153.2 | 159.4 |
| Debt to equity | n/a | 0.00 | n/a | n/a | n/a | n/a | n/a | n/a | 0.00 | 0.61 |
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 | ||||||||||
| 24.4 | 34.4 | 91.8 | 256.1 | 230.4 | 261.2 | 190.2 | 210.2 | 123.1 | 154.1 | |
| 27.6 | 44.7 | 55.3 | 80.6 | 97.5 | 101.6 | 109.7 | 108.2 | 112.9 | 120.6 | |
| 11.6 | 11.4 | 11.1 | 26.2 | 80.3 | 74.6 | 62.1 | 48.5 | 39.7 | 30.1 | |
| 4.4 | 4.9 | 4.7 | 4.5 | 4.8 | 4.6 | 4.5 | 4.5 | 96.8 | 110.8 | |
| 86.5 | 203.5 | 267.1 | 563.6 | 596.0 | 620.3 | 523.8 | 508.8 | 610.1 | 621.8 | |
| Growth | +135.3% | +31.3% | +111.0% | +5.7% | +4.1% | −15.6% | −2.9% | +19.9% | +1.9% | |
| Liabilities | ||||||||||
| 5.0 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 98.0 | |
| calc | 5.0 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 98.0 |
| 93.6 | 122.0 | 182.6 | 362.4 | 388.8 | 408.5 | 395.7 | 361.6 | 456.9 | 462.4 | |
| Equity | ||||||||||
| −166.9 | −233.5 | −301.1 | −422.7 | −517.3 | −610.6 | −676.5 | −679.2 | −707.1 | −669.2 | |
| −127.8 | 81.5 | 84.5 | 201.2 | 207.2 | 211.9 | 128.0 | 147.2 | 153.2 | 159.4 | |
| Growth | +3.8% | +138.0% | +3.0% | +2.2% | −39.6% | +15.0% | +4.1% | +4.1% | ||
| Per share and net cash | ||||||||||
| calc | 19.4 | 34.4 | n/a | n/a | n/a | n/a | n/a | n/a | 123.1 | 56.2 |
| 31.4 | 94.0 | 102.2 | 115.8 | 124.0 | 131.2 | 122.3 | 124.9 | 127.0 | 122.9 | |
| calc | −4.07 | 0.87 | 0.83 | 1.74 | 1.67 | 1.62 | 1.05 | 1.18 | 1.21 | 1.30 |
Lines marked calc are worked out here from filed figures; point at one for how.