Closing prices at the end of each trading day, from 14 May 2024. 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.
| FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|
| Revenue | 135.0 | 167.0 | 190.4 | 185.8 |
| Growth | +23.6% | +14.0% | −2.4% | |
| Operating income | 17.9 | 8.1 | −17.7 | −21.5 |
| Net income | 13.9 | 7.4 | −15.3 | −20.9 |
| Growth | −46.5% | −306.3% | ||
| EPS, diluted | 0.35 | 0.19 | −0.37 | −0.47 |
| Growth | −45.7% | −294.7% |
| FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|
| Gross margin | 19.1% | 10.8% | −1.6% | 0.2% |
| Operating margin | 13.3% | 4.9% | −9.3% | −11.6% |
| Net margin | 10.3% | 4.5% | −8.1% | −11.2% |
| Free cash flow margin | 7.4% | −1.3% | −0.8% | −3.8% |
| FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|
| Operating cash flow | 11.8 | 3.0 | 1.5 | −5.1 |
| Capital expenditure | −1.8 | −5.2 | −2.9 | −1.8 |
| Free cash flow | 10.0 | −2.2 | −1.4 | −7.0 |
| Growth | −122.2% |
| FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|
| Cash | 6.6 | 7.9 | 9.2 | 2.2 |
| Shareholders’ equity | 25.3 | 39.2 | 25.1 | 8.0 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2023 30 Jun 2023 | FY2024 30 Jun 2024 | FY2025 30 Jun 2025 | FY2026 30 Jun 2026 |
|---|---|---|---|---|
| Assets | ||||
| 6.6 | 7.9 | 9.2 | 2.2 | |
| 7.6 | 11.0 | 11.3 | 10.8 | |
| 88.6 | 167.0 | 170.2 | 130.7 | |
| Growth | +88.6% | +1.9% | −23.2% | |
| Liabilities | ||||
| 63.2 | 127.8 | 145.1 | 122.7 | |
| Equity | ||||
| 16.3 | 23.8 | 8.4 | −12.5 | |
| 25.3 | 39.2 | 25.1 | 8.0 | |
| Growth | +55.0% | −36.1% | −68.1% | |
| Per share and net cash | ||||
| 40.0 | 41.6 | 42.3 | 45.4 | |
| calc | 0.63 | 0.94 | 0.59 | 0.18 |
Lines marked calc are worked out here from filed figures; point at one for how.