Closing prices at the end of each trading day, from 12 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 | 383.4 | 404.9 | 418.8 | 382.9 | 396.3 | 429.9 | 447.6 | 446.6 | 458.5 | 401.9 |
| Growth | +5.6% | +3.4% | −8.6% | +3.5% | +8.5% | +4.1% | −0.2% | +2.7% | −12.3% | |
| Operating income | −9.8 | −3.8 | 0.6 | 12.5 | 22.2 | 8.1 | 2.4 | 0.5 | 7.8 | −26.4 |
| Net income | −29.6 | −23.9 | −16.4 | 3.8 | −6.3 | −5.3 | −9.3 | −15.5 | −1.6 | −49.2 |
| Growth | −264.9% | |||||||||
| EPS, diluted | n/a | −0.28 | −0.19 | 0.04 | −0.07 | −0.06 | −0.10 | −0.16 | −0.02 | n/a |
| Growth | −275.0% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 36.9% | 39.9% | 38.8% | 39.1% | 40.3% | 37.2% | 34.4% | 32.0% | 32.1% | 27.7% |
| Operating margin | −2.6% | −0.9% | 0.1% | 3.3% | 5.6% | 1.9% | 0.5% | 0.1% | 1.7% | −6.6% |
| Net margin | −7.7% | −5.9% | −3.9% | 1.0% | −1.6% | −1.2% | −2.1% | −3.5% | −0.3% | −12.2% |
| Free cash flow margin | −1.4% | 3.0% | −8.1% | −1.3% | 9.1% | −1.7% | 0.7% | −3.5% | −0.3% | −3.2% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −0.4 | 18.3 | −29.6 | −1.5 | 38.5 | −2.4 | 15.5 | −11.9 | 2.9 | −7.0 |
| Capital expenditure | −5.0 | −6.3 | −4.3 | −3.6 | −2.3 | −4.7 | −12.6 | −3.6 | −4.3 | −5.9 |
| Free cash flow | −5.4 | 12.1 | −34.0 | −5.0 | 36.2 | −7.1 | 2.9 | −15.5 | −1.4 | −12.8 |
| Growth | −381.6% | −119.7% | −630.1% | |||||||
| Buybacks | n/a | n/a | n/a | 0.0 | −14.1 | 0.0 | 0.0 | n/a | n/a | n/a |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 72.1 | 83.1 | 76.8 | 107.6 | 116.4 | 88.7 | 89.4 | 68.6 | 57.4 | 40.6 |
| Total debt | 164.6 | 131.1 | 159.8 | 189.3 | 173.8 | 180.5 | 177.3 | 172.2 | 136.5 | 147.9 |
| Net cash (debt) | −92.5 | −48.0 | −83.0 | −81.7 | −57.4 | −91.7 | −87.9 | −103.6 | −79.1 | −107.2 |
| Shareholders’ equity | 46.5 | 48.6 | 49.9 | 63.6 | 68.8 | 53.2 | 53.7 | 45.1 | 81.2 | 41.7 |
| Debt to equity | 3.54 | 2.70 | 3.21 | 2.97 | 2.52 | 3.39 | 3.30 | 3.82 | 1.68 | 3.55 |
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 | ||||||||||
| 72.1 | 83.1 | 76.8 | 107.6 | 116.4 | 88.7 | 89.4 | 68.6 | 57.4 | 40.6 | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | 92.0 | 83.2 | 67.4 | |
| 105.1 | 108.5 | 120.8 | 134.4 | 125.9 | 142.3 | 145.2 | 138.3 | 141.0 | 147.1 | |
| 23.1 | 23.7 | 17.1 | 15.3 | 12.3 | 12.7 | 20.9 | 24.8 | 28.7 | 27.3 | |
| 57.8 | 57.9 | 57.8 | 57.7 | 58.0 | 57.8 | 57.7 | 57.7 | 57.8 | 57.9 | |
| 406.5 | 378.7 | 438.2 | 490.9 | 480.1 | 472.8 | 479.2 | 468.6 | 470.2 | 443.7 | |
| Growth | −6.8% | +15.7% | +12.0% | −2.2% | −1.5% | +1.3% | −2.2% | +0.3% | −5.6% | |
| Liabilities | ||||||||||
| 113.0 | n/a | n/a | n/a | 3.8 | 8.6 | 5.7 | 7.8 | 12.7 | 1.5 | |
| 51.5 | 131.1 | 159.8 | 189.3 | 170.0 | 171.9 | 171.6 | 164.4 | 123.8 | 146.4 | |
| calc | 164.6 | 131.1 | 159.8 | 189.3 | 173.8 | 180.5 | 177.3 | 172.2 | 136.5 | 147.9 |
| 359.9 | 330.1 | 388.3 | 427.3 | 411.3 | 419.7 | 425.6 | 423.5 | 389.1 | 402.0 | |
| Equity | ||||||||||
| −450.4 | −474.3 | −485.5 | −481.7 | −488.0 | −492.5 | −502.1 | −517.7 | −519.3 | −568.5 | |
| 46.5 | 48.6 | 49.9 | 63.6 | 68.8 | 53.2 | 53.7 | 45.1 | 81.2 | 41.7 | |
| Growth | +4.5% | +2.5% | +27.6% | +8.2% | −22.7% | +0.9% | −16.0% | +80.0% | −48.6% | |
| Per share and net cash | ||||||||||
| calc | −92.5 | −48.0 | −83.0 | −81.7 | −57.4 | −91.7 | −87.9 | −103.6 | −79.1 | −107.2 |
| 83.7 | 86.1 | 88.5 | 91.2 | 90.8 | 93.5 | 96.5 | 100.2 | 112.6 | 119.4 | |
| calc | 0.56 | 0.56 | 0.56 | 0.70 | 0.76 | 0.57 | 0.56 | 0.45 | 0.72 | 0.35 |
Lines marked calc are worked out here from filed figures; point at one for how.