Closing prices at the end of each trading day, from 24 Mar 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.
| FY2021 | FY2022 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|
| Revenue | n/a | 1,417.4 | n/a | 1,158.7 | 1,100.5 | 1,063.5 | 1,149.0 |
| Growth | −5.0% | −3.4% | +8.0% | ||||
| Operating income | −1.0 | 42.1 | −2.6 | −32.7 | 14.1 | 30.1 | 27.2 |
| Net income | 3.2 | 28.6 | 2.9 | −35.4 | 4.6 | 15.1 | 13.1 |
| Growth | +782.2% | −89.7% | −1,302.8% | +229.1% | −13.4% | ||
| EPS, diluted | n/a | 0.60 | n/a | −0.74 | 0.09 | 0.30 | 0.26 |
| Growth | +233.3% | −13.3% |
| FY2021 | FY2022 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|
| Operating margin | n/a | 3.0% | n/a | −2.8% | 1.3% | 2.8% | 2.4% |
| Net margin | n/a | 2.0% | n/a | −3.1% | 0.4% | 1.4% | 1.1% |
| Free cash flow margin | n/a | −5.9% | n/a | 0.2% | 5.1% | 2.5% | −0.2% |
| FY2021 | FY2022 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | −0.3 | −83.6 | −1.2 | 3.4 | 55.8 | 26.8 | −1.7 |
| Capital expenditure | n/a | −0.1 | n/a | −0.8 | −0.2 | −0.1 | −1.1 |
| Free cash flow | n/a | −83.6 | n/a | 2.6 | 55.6 | 26.8 | −2.8 |
| Growth | +2,068.9% | −51.9% | −110.4% |
| FY2021 | FY2022 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|
| Cash | 0.7 | 1.5 | 0.0 | 0.9 | 1.1 | 1.2 | 0.8 |
| Shareholders’ equity | −4.4 | 108.9 | −2.4 | 79.5 | 87.6 | 103.2 | 116.6 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2021 31 Dec 2021 | FY2022 30 Jun 2022 | FY2022 31 Dec 2022 | FY2023 30 Jun 2023 | FY2024 30 Jun 2024 | FY2025 30 Jun 2025 | FY2026 30 Jun 2026 |
|---|---|---|---|---|---|---|---|
| Assets | |||||||
| 0.7 | 1.5 | 0.0 | 0.9 | 1.1 | 1.2 | 0.8 | |
| n/a | 98.7 | n/a | 104.9 | 92.4 | 95.0 | 111.0 | |
| n/a | 249.4 | n/a | 146.8 | 97.4 | 102.8 | 126.6 | |
| n/a | 3.3 | n/a | 13.4 | 12.9 | 11.3 | 10.6 | |
| n/a | 79.7 | n/a | 89.1 | 89.1 | 89.1 | 94.1 | |
| 117.1 | 473.0 | 117.8 | 389.5 | 340.8 | 361.2 | 397.6 | |
| Growth | +304.0% | −75.1% | +230.6% | −12.5% | +6.0% | +10.1% | |
| Liabilities | |||||||
| 5.3 | 364.1 | 3.1 | 310.0 | 253.2 | 258.0 | 281.0 | |
| Equity | |||||||
| −4.4 | 71.7 | −2.4 | 35.1 | 39.6 | 54.7 | 67.8 | |
| −4.4 | 108.9 | −2.4 | 79.5 | 87.6 | 103.2 | 116.6 | |
| Growth | −102.2% | +10.2% | +17.8% | +13.0% | |||
| Per share and net cash | |||||||
| n/a | 47.5 | 49.2 | 49.2 | 51.0 | 51.0 | 51.0 | |
| calc | n/a | 2.29 | −0.05 | 1.62 | 1.72 | 2.03 | 2.29 |
Lines marked calc are worked out here from filed figures; point at one for how.