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 | 148.5 | 194.5 | 215.5 | 236.8 | 175.1 | 177.1 | 247.3 | 286.8 | 291.9 | 327.1 |
| Growth | +31.0% | +10.8% | +9.9% | −26.0% | +1.1% | +39.7% | +16.0% | +1.7% | +12.1% | |
| Operating income | −3.1 | 4.2 | 9.3 | 7.3 | −9.2 | 8.8 | −4.4 | 1.3 | 1.9 | −11.2 |
| Net income | −3.2 | 2.3 | 1.3 | 7.7 | −7.3 | 10.9 | −12.3 | −6.8 | −6.1 | 78.0 |
| Growth | −41.2% | +471.3% | −195.0% | −212.5% | ||||||
| EPS, diluted | −1.51 | 1.11 | 0.44 | 2.73 | −2.53 | 3.78 | −4.32 | −2.42 | −2.23 | 28.85 |
| Growth | −60.4% | +520.5% | −192.7% | −214.3% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −2.1% | 2.2% | 4.3% | 3.1% | −5.2% | 4.9% | −1.8% | 0.4% | 0.7% | −3.4% |
| Net margin | −2.2% | 1.2% | 0.6% | 3.2% | −4.2% | 6.2% | −5.0% | −2.4% | −2.1% | 23.8% |
| Free cash flow margin | −6.7% | −1.2% | 9.2% | −11.6% | −3.3% | −19.5% | 6.4% | 5.6% | 7.7% | −12.7% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −7.6 | −0.3 | 20.9 | −25.1 | −1.8 | −33.1 | 16.9 | 17.2 | 23.5 | −25.0 |
| Capital expenditure | −2.3 | −2.1 | −1.2 | −2.4 | −3.9 | −1.5 | −1.2 | −1.1 | −1.1 | −16.5 |
| Free cash flow | −9.9 | −2.4 | 19.8 | −27.5 | −5.7 | −34.6 | 15.7 | 16.1 | 22.4 | −41.5 |
| Growth | −239.2% | +2.4% | +39.2% | −285.3% | ||||||
| Buybacks | −7.9 | n/a | −0.7 | n/a | n/a | n/a | n/a | −0.9 | −1.4 | −0.0 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 2.8 | 4.8 | 12.4 | 6.0 | 11.0 | 5.6 | 5.8 | 7.1 | 5.9 | 20.3 |
| Total debt | n/a | 48.1 | 57.7 | 85.8 | 87.5 | 135.8 | 125.1 | 112.9 | 110.3 | 208.2 |
| Net cash (debt) | n/a | −43.3 | −45.2 | −79.9 | −76.5 | −130.2 | −119.3 | −105.8 | −104.4 | −187.9 |
| Shareholders’ equity | 23.0 | 25.1 | 24.4 | 24.0 | 13.7 | 24.6 | 11.9 | 4.8 | −3.2 | 79.8 |
| Debt to equity | n/a | 1.91 | 2.37 | 3.57 | 6.37 | 5.52 | 10.51 | 23.67 | n/a | 2.61 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2017 31 Mar 2017 | FY2018 31 Mar 2018 | FY2019 31 Mar 2019 | FY2020 31 Mar 2020 | FY2021 31 Mar 2021 | FY2022 31 Mar 2022 | FY2023 31 Mar 2023 | FY2024 31 Mar 2024 | FY2025 31 Mar 2025 | FY2026 31 Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 2.8 | 4.8 | 12.4 | 6.0 | 11.0 | 5.6 | 5.8 | 7.1 | 5.9 | 20.3 | |
| 18.9 | 15.2 | 10.9 | 13.1 | 6.5 | 19.7 | 27.2 | 22.9 | 23.9 | 39.9 | |
| 19.8 | 34.2 | 27.5 | 60.6 | 72.0 | 75.2 | 71.1 | 60.7 | 38.5 | 77.1 | |
| 5.3 | 4.6 | 4.3 | 5.3 | 8.5 | 21.2 | 21.4 | 20.9 | 20.3 | 162.0 | |
| 4.4 | 4.4 | 4.2 | 4.2 | 4.2 | 10.1 | 10.6 | 10.5 | 10.5 | 11.8 | |
| 65.3 | 97.1 | 115.1 | 151.4 | 140.8 | 207.6 | 189.6 | 177.2 | 173.8 | 409.1 | |
| Growth | +48.7% | +18.5% | +31.5% | −7.1% | +47.5% | −8.7% | −6.5% | −1.9% | +135.4% | |
| Liabilities | ||||||||||
| n/a | 48.1 | 57.7 | 85.8 | 87.5 | 135.8 | 125.1 | 112.9 | 110.3 | 208.2 | |
| calc | n/a | 48.1 | 57.7 | 85.8 | 87.5 | 135.8 | 125.1 | 112.9 | 110.3 | 208.2 |
| 41.7 | 70.9 | 86.3 | 120.3 | 119.4 | 171.1 | 163.9 | 158.4 | 168.2 | 317.9 | |
| Equity | ||||||||||
| 18.5 | 20.7 | 21.2 | 23.8 | 16.3 | 26.7 | 13.7 | 8.2 | 2.1 | 80.1 | |
| 23.0 | 25.1 | 24.4 | 24.0 | 13.7 | 24.6 | 11.9 | 4.8 | −3.2 | 79.8 | |
| Growth | +9.4% | −3.0% | −1.4% | −42.8% | +79.3% | −51.6% | −59.9% | −167.4% | ||
| Per share and net cash | ||||||||||
| calc | n/a | −43.3 | −45.2 | −79.9 | −76.5 | −130.2 | −119.3 | −105.8 | −104.4 | −187.9 |
| 2.0 | 2.0 | 2.0 | 2.9 | 2.9 | 2.9 | 2.8 | 2.8 | 2.7 | 2.7 | |
| calc | 11.24 | 12.29 | 12.04 | 8.33 | 4.76 | 8.59 | 4.22 | 1.72 | −1.19 | 29.54 |
Lines marked calc are worked out here from filed figures; point at one for how.