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 | 383.3 | 421.6 | 450.9 | 464.9 | 656.9 | 777.6 | 691.3 | 657.3 | 696.2 | 678.9 |
| Growth | +10.0% | +7.0% | +3.1% | +41.3% | +18.4% | −11.1% | −4.9% | +5.9% | −2.5% | |
| Operating income | 13.1 | 8.4 | −7.0 | −13.9 | 64.1 | 102.0 | 22.5 | −3.8 | −28.4 | −43.2 |
| Net income | 13.8 | 14.3 | 1.9 | −6.6 | 58.1 | 453.2 | 12.4 | −11.1 | −97.0 | −42.3 |
| Growth | +3.1% | −87.0% | −454.4% | +679.8% | −97.3% | −189.6% | ||||
| EPS, diluted | 0.56 | 0.57 | 0.08 | −0.27 | 2.13 | 16.07 | 0.42 | −0.39 | −3.30 | −1.41 |
| Growth | +1.8% | −86.0% | −437.5% | +654.5% | −97.4% | −192.9% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 24.0% | 26.6% | 25.6% | 22.1% | 31.1% | 34.5% | 28.9% | 26.2% | 23.1% | 22.3% |
| Operating margin | 3.4% | 2.0% | −1.6% | −3.0% | 9.8% | 13.1% | 3.3% | −0.6% | −4.1% | −6.4% |
| Net margin | 3.6% | 3.4% | 0.4% | −1.4% | 8.8% | 58.3% | 1.8% | −1.7% | −13.9% | −6.2% |
| Free cash flow margin | n/a | n/a | n/a | −0.0% | 8.5% | 10.4% | −13.0% | −1.7% | −1.1% | −10.0% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 42.6 | 3.5 | 31.4 | 62.3 | 128.7 | 218.9 | 20.5 | 25.7 | 29.7 | −16.3 |
| Capital expenditure | n/a | n/a | n/a | −62.4 | −72.7 | −138.0 | −110.4 | −37.1 | −37.2 | −51.8 |
| Free cash flow | n/a | n/a | n/a | −0.1 | 56.0 | 80.9 | −90.0 | −11.4 | −7.5 | −68.1 |
| Growth | +44.3% | −211.3% | ||||||||
| Buybacks | 0.0 | −15.1 | −1.5 | 0.0 | 0.0 | 0.0 | −13.4 | 0.0 | 0.0 | −18.2 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 115.7 | 131.5 | 121.9 | 158.5 | 202.4 | 314.4 | 195.2 | 175.1 | 153.1 | 180.8 |
| Total debt | 0.0 | 30.6 | 86.0 | 129.9 | 136.0 | 68.0 | 49.8 | 38.4 | 26.7 | 0.5 |
| Net cash (debt) | 115.7 | 100.9 | 35.9 | 28.6 | 66.4 | 246.3 | 145.4 | 136.8 | 126.4 | 180.2 |
| Shareholders’ equity | 270.8 | 278.6 | 291.0 | 293.7 | 373.2 | 854.1 | 883.9 | 891.6 | 822.3 | 797.9 |
| Debt to equity | 0.00 | 0.11 | 0.30 | 0.44 | 0.36 | 0.08 | 0.06 | 0.04 | 0.03 | 0.00 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2017 30 Jun 2017 | FY2018 30 Jun 2018 | FY2019 30 Jun 2019 | FY2020 30 Jun 2020 | FY2021 30 Jun 2021 | FY2022 30 Jun 2022 | FY2023 30 Jun 2023 | FY2024 30 Jun 2024 | FY2025 30 Jun 2025 | FY2026 30 Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 115.7 | 131.5 | 121.9 | 158.5 | 202.4 | 314.4 | 195.2 | 175.1 | 153.1 | 180.8 | |
| 28.4 | 33.8 | 24.3 | 13.3 | 35.8 | 65.7 | 22.4 | 12.5 | 34.8 | 42.8 | |
| 76.3 | 90.2 | 111.6 | 135.5 | 154.3 | 158.0 | 183.2 | 195.8 | 189.7 | 201.4 | |
| 148.2 | 331.7 | 409.7 | 412.3 | 437.0 | 318.7 | 357.8 | 336.6 | 314.1 | 314.7 | |
| 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | |
| 398.4 | 667.0 | 739.4 | 792.9 | 918.6 | 1,298.6 | 1,199.7 | 1,145.0 | 1,034.3 | 963.6 | |
| Growth | +67.4% | +10.8% | +7.2% | +15.8% | +41.4% | −7.6% | −4.6% | −9.7% | −6.8% | |
| Liabilities | ||||||||||
| 0.0 | 3.8 | 26.6 | 30.1 | 58.0 | 25.6 | 11.4 | 11.6 | 11.9 | n/a | |
| 0.0 | 26.8 | 59.4 | 99.8 | 78.0 | 42.5 | 38.4 | 26.7 | 14.9 | 0.5 | |
| calc | 0.0 | 30.6 | 86.0 | 129.9 | 136.0 | 68.0 | 49.8 | 38.4 | 26.7 | 0.5 |
| 99.9 | 240.9 | 296.1 | 361.1 | 402.2 | 444.5 | 315.8 | 253.4 | 212.0 | 165.7 | |
| Equity | ||||||||||
| 113.9 | 122.6 | 125.5 | 118.8 | 176.9 | 630.0 | 642.3 | 631.1 | 533.9 | 491.5 | |
| 270.8 | 278.6 | 291.0 | 293.7 | 373.2 | 854.1 | 883.9 | 891.6 | 822.3 | 797.9 | |
| Growth | +2.9% | +4.5% | +0.9% | +27.1% | +128.9% | +3.5% | +0.9% | −7.8% | −3.0% | |
| Per share and net cash | ||||||||||
| calc | 115.7 | 100.9 | 35.9 | 28.6 | 66.4 | 246.3 | 145.4 | 136.8 | 126.4 | 180.2 |
| 24.0 | 23.9 | 24.5 | 25.3 | 26.4 | 27.4 | 27.7 | 29.0 | 30.0 | 30.3 | |
| calc | 11.29 | 11.68 | 11.87 | 11.61 | 14.16 | 31.20 | 31.96 | 30.78 | 27.40 | 26.37 |
Lines marked calc are worked out here from filed figures; point at one for how.