Closing prices at the end of each trading day, from 3 Dec 2018. 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 | 0.6 | 0.9 | 1.0 | 1.0 | 1.6 | 2.3 | 23.5 | 27.5 | 26.3 | 30.8 |
| Growth | +60.3% | +6.4% | +2.0% | +61.3% | +43.0% | +906.8% | +16.9% | −4.5% | +17.5% | |
| Operating income | −0.5 | −0.3 | −0.1 | −0.2 | −0.3 | −0.2 | 2.0 | 1.5 | 1.2 | 3.0 |
| Net income | −0.5 | −0.3 | −0.1 | −0.2 | −0.3 | −0.2 | 1.8 | 2.0 | 0.9 | 2.7 |
| Growth | +9.8% | −57.3% | +215.7% | |||||||
| EPS, diluted | n/a | n/a | n/a | n/a | n/a | 0.00 | 0.10 | 0.21 | 0.10 | 0.33 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 51.6% | 38.3% | 44.3% | 52.5% | 63.3% | 64.5% | 75.3% | 73.4% | 71.0% | 69.3% |
| Operating margin | −92.5% | −36.3% | −15.1% | −16.9% | −19.7% | −9.0% | 8.4% | 5.5% | 4.4% | 9.7% |
| Net margin | −92.6% | −36.7% | −15.1% | −17.1% | −18.2% | −7.8% | 7.8% | 7.3% | 3.3% | 8.8% |
| Free cash flow margin | −64.5% | −50.6% | −19.0% | −9.8% | 2.0% | n/a | 12.1% | −0.5% | 6.5% | −0.3% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −0.4 | −0.5 | −0.2 | −0.1 | 0.0 | −0.1 | 2.9 | 0.0 | 1.9 | −0.0 |
| Capital expenditure | −0.0 | −0.0 | −0.0 | −0.0 | −0.0 | n/a | −0.1 | −0.1 | −0.2 | −0.1 |
| Free cash flow | −0.4 | −0.5 | −0.2 | −0.1 | 0.0 | n/a | 2.9 | −0.1 | 1.7 | −0.1 |
| Growth | −104.8% | −105.2% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.4 | 0.2 | 0.3 | 0.4 | 0.5 | 0.4 | 4.8 | 3.3 | 4.8 | 4.5 |
| Total debt | n/a | n/a | n/a | n/a | n/a | n/a | 0.2 | 0.1 | 0.1 | n/a |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | n/a | 4.7 | 3.1 | 4.6 | n/a |
| Shareholders’ equity | 0.6 | 0.5 | 0.7 | 0.5 | 0.3 | 0.2 | 6.7 | 7.7 | 9.7 | 13.1 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | n/a | 0.03 | 0.02 | 0.01 | n/a |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2017 31 May 2017 | FY2018 31 May 2018 | FY2019 31 May 2019 | FY2020 31 May 2020 | FY2021 31 May 2021 | FY2022 31 May 2022 | FY2023 31 May 2023 | FY2024 31 May 2024 | FY2025 31 May 2025 | FY2026 31 May 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 51.6% | 38.3% | 44.3% | 52.5% | 63.3% | 64.5% | 75.3% | 73.4% | 71.0% | 69.3% | |
| −92.5% | −36.3% | −15.1% | −16.9% | −19.7% | −9.0% | 8.4% | 5.5% | 4.4% | 9.7% | |
| −92.6% | −36.7% | −15.1% | −17.1% | −18.2% | −7.8% | 8.7% | 6.5% | 5.0% | 10.2% | |
| −92.6% | −36.7% | −15.1% | −17.1% | −18.2% | −7.8% | 7.8% | 7.3% | 3.3% | 8.8% | |
| −64.5% | −50.6% | −19.0% | −9.8% | 2.0% | n/a | 12.1% | −0.5% | 6.5% | −0.3% | |
| Spending | ||||||||||
| 41.9% | 23.7% | 26.9% | 26.7% | 17.3% | 11.6% | 5.5% | 5.7% | 15.5% | 13.3% | |
| 0.9% | 0.4% | 1.4% | 0.9% | 0.9% | n/a | 0.3% | 0.5% | 0.8% | 0.3% | |
| n/a | n/a | n/a | n/a | n/a | n/a | 11.2% | −12.4% | 34.7% | 14.0% | |
| Returns | ||||||||||
| −97.5% | −66.7% | −22.1% | −34.2% | −86.1% | −99.0% | 27.3% | 26.0% | 8.9% | 20.5% | |
| −84.8% | −56.2% | −20.2% | −15.1% | −23.6% | −20.5% | 17.9% | 18.3% | 6.6% | 15.0% | |
| Balance and payout | ||||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | 0.03 | 0.02 | 0.01 | n/a | |
| 13.1% | 15.8% | 8.6% | 55.8% | 72.6% | 79.3% | 34.4% | 29.9% | 24.9% | 26.8% | |