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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| −13.5 | −32.4 | 5.2 | −30.8 | 1.2 | 21.8 | 17.9 | 46.2 | 50.2 | 55.8 | |
| Growth | −687.2% | +1,714.7% | −18.3% | +158.5% | +8.8% | +11.2% | ||||
| Investment | ||||||||||
| −3.5 | −3.7 | −5.3 | −11.9 | −65.1 | −13.4 | −6.2 | −2.7 | −2.1 | −2.6 | |
| calc | −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% | ||||||
| calc | n/a | n/a | n/a | n/a | −0.53 | 0.07 | 0.09 | 0.35 | 0.38 | 0.41 |
| −3.8 | −88.1 | 28.1 | 39.3 | −65.1 | −13.4 | −6.2 | −2.7 | −91.5 | −21.4 | |
| Financing | ||||||||||
| 6.0 | 129.6 | 24.4 | 168.4 | 22.5 | 24.6 | −79.0 | −23.3 | −28.5 | −9.5 | |
| n/a | n/a | n/a | n/a | 0.0 | 0.0 | −77.3 | −23.1 | −17.9 | −67.4 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.