Closing prices at the end of each trading day, from 22 Mar 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.
| FY2016 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 41.2 | 133.5 | 160.6 | 173.1 | 209.5 | 334.8 | 420.1 | 464.8 | 335.1 |
| Growth | +224.4% | +20.3% | +7.8% | +21.0% | +59.8% | +25.4% | +10.6% | −27.9% | |
| Operating income | 0.2 | 15.7 | 32.1 | 39.1 | 38.4 | 39.9 | 54.2 | 45.9 | −2.2 |
| Net income | −5.9 | −11.0 | −18.4 | 3.4 | −6.9 | −7.2 | 18.8 | 4.3 | −55.4 |
| Growth | −304.5% | −77.2% | −1,396.1% | ||||||
| EPS, diluted | n/a | −0.39 | −0.60 | 0.09 | −0.18 | −0.17 | 0.30 | 0.07 | −0.88 |
| Growth | −290.0% | −77.4% | −1,402.2% |
| FY2016 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 25.7% | 42.3% | 45.9% | 45.9% | 43.4% | 37.8% | 43.9% | 40.1% | 39.3% |
| Operating margin | 0.5% | 11.8% | 20.0% | 22.6% | 18.3% | 11.9% | 12.9% | 9.9% | −0.7% |
| Net margin | −14.2% | −8.3% | −11.4% | 1.9% | −3.3% | −2.2% | 4.5% | 0.9% | −16.5% |
| Free cash flow margin | −4.4% | 11.7% | 17.2% | 4.4% | −4.3% | −6.3% | −2.1% | 6.9% | 13.2% |
| FY2016 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −1.2 | 18.4 | 29.7 | 9.3 | −6.2 | −17.5 | 2.6 | 41.7 | 49.9 |
| Capital expenditure | −0.6 | −2.8 | −2.0 | −1.6 | −2.8 | −3.5 | −11.4 | −9.8 | −5.6 |
| Free cash flow | −1.8 | 15.6 | 27.7 | 7.7 | −9.0 | −21.0 | −8.8 | 31.9 | 44.3 |
| Growth | +77.3% | −72.3% | −217.5% | +38.6% | |||||
| Buybacks | n/a | n/a | n/a | −0.0 | −3.5 | n/a | −3.0 | −0.7 | −0.9 |
| Dividends paid | −0.0 | n/a | n/a | n/a | n/a | n/a | −0.5 | −0.2 | −0.1 |
| FY2016 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | n/a | 2.2 | 3.5 | 42.5 | 36.0 | 33.5 | 48.1 | 44.5 | 32.7 |
| Total debt | n/a | 25.7 | 37.1 | 41.2 | 48.0 | 74.2 | 60.7 | 42.1 | 38.2 |
| Net cash (debt) | n/a | −23.5 | −33.6 | 1.3 | −11.9 | −40.7 | −12.5 | 2.4 | −5.5 |
| Shareholders’ equity | 83.7 | 13.7 | 47.3 | 46.2 | 67.7 | 127.4 | 298.6 | 315.0 | 265.4 |
| Debt to equity | n/a | 1.87 | 0.78 | 0.89 | 0.71 | 0.58 | 0.20 | 0.13 | 0.14 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2016 31 Dec 2016 | 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 |
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| n/a | 2.2 | 3.5 | 42.5 | 36.0 | 33.5 | 48.1 | 44.5 | 32.7 | |
| n/a | 52.9 | 59.2 | 73.5 | 88.8 | 111.8 | 158.0 | 207.3 | 165.9 | |
| n/a | 19.4 | 27.3 | 29.3 | 61.0 | 126.0 | 140.4 | 125.9 | 87.6 | |
| 46.4 | 40.2 | 43.8 | 41.5 | 48.0 | 49.9 | 67.9 | 74.6 | 74.6 | |
| n/a | 14.4 | 29.8 | 25.5 | 28.8 | 36.1 | 112.2 | 112.2 | 112.2 | |
| n/a | 196.6 | 242.5 | 297.6 | 394.6 | 518.2 | 818.1 | 852.5 | 763.6 | |
| Growth | +23.3% | +22.7% | +32.6% | +31.3% | +57.9% | +4.2% | −10.4% | ||
| Liabilities | |||||||||
| n/a | 25.7 | 37.1 | 41.2 | 48.0 | 74.2 | 60.7 | 42.1 | 38.2 | |
| calc | n/a | 25.7 | 37.1 | 41.2 | 48.0 | 74.2 | 60.7 | 42.1 | 38.2 |
| n/a | 163.5 | 180.4 | 236.8 | 304.3 | 359.9 | 487.6 | 501.2 | 468.4 | |
| Equity | |||||||||
| 83.7 | 13.7 | 47.3 | 46.2 | 67.7 | 127.4 | 298.6 | 315.0 | 265.4 | |
| Growth | −83.6% | +244.9% | −2.4% | +46.7% | +88.0% | +134.5% | +5.5% | −15.7% | |
| Per share and net cash | |||||||||
| calc | n/a | −23.5 | −33.6 | 1.3 | −11.9 | −40.7 | −12.5 | 2.4 | −5.5 |
| n/a | n/a | 36.1 | 0.0 | 41.1 | 45.9 | 62.8 | 62.8 | 63.2 | |
| calc | n/a | n/a | 1.31 | n/a | 1.65 | 2.78 | 4.75 | 5.01 | 4.20 |
Lines marked calc are worked out here from filed figures; point at one for how.