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 | n/a | 20.2 | 27.1 | 32.1 | 41.0 | 49.1 | 53.9 | 50.2 | 56.9 | 59.4 |
| Growth | +33.7% | +18.7% | +27.8% | +19.7% | +9.7% | −6.9% | +13.5% | +4.4% | ||
| Operating income | −6.8 | −1.4 | 0.3 | −1.9 | 0.4 | 0.6 | −5.3 | −7.4 | 4.6 | −1.1 |
| Net income | −6.9 | −1.5 | 0.1 | −2.1 | 0.4 | 0.5 | −5.3 | −7.3 | 4.7 | −1.2 |
| Growth | −1,735.2% | +51.4% | −1,073.5% | −125.0% | ||||||
| EPS, diluted | n/a | −0.13 | 0.01 | −0.18 | 0.02 | 0.04 | −0.39 | −0.54 | 0.33 | −0.08 |
| Growth | −1,900.0% | +100.0% | −1,075.0% | −124.2% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | n/a | −6.7% | 1.0% | −6.0% | 0.9% | 1.2% | −9.8% | −14.7% | 8.0% | −1.9% |
| Net margin | n/a | −7.3% | 0.5% | −6.5% | 0.9% | 1.1% | −9.9% | −14.5% | 8.3% | −2.0% |
| Free cash flow margin | n/a | −12.1% | 3.8% | 2.1% | −12.1% | 8.4% | 2.0% | −13.9% | 12.3% | −8.5% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −2.8 | −1.2 | 1.9 | 2.9 | −1.7 | 6.5 | 4.0 | −6.1 | 7.4 | −4.5 |
| Capital expenditure | −0.8 | −1.2 | −0.8 | −2.2 | −3.3 | −2.4 | −2.9 | −0.8 | −0.4 | −0.6 |
| Free cash flow | −3.6 | −2.5 | 1.0 | 0.7 | −5.0 | 4.1 | 1.1 | −7.0 | 7.0 | −5.0 |
| Growth | −33.4% | −824.4% | −73.3% | −733.9% | −172.0% | |||||
| Buybacks | n/a | n/a | n/a | n/a | n/a | 0.0 | −0.1 | −0.6 | 0.0 | n/a |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 3.3 | 0.9 | 3.2 | 8.3 | 4.7 | 9.0 | 10.1 | 2.6 | 9.8 | 4.9 |
| Shareholders’ equity | 0.4 | 0.0 | 2.1 | 5.1 | 7.4 | 9.1 | 4.6 | −1.9 | 3.8 | 3.9 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2017 30 Apr 2017 | FY2018 30 Apr 2018 | FY2019 30 Apr 2019 | FY2020 30 Apr 2020 | FY2021 30 Apr 2021 | FY2022 30 Apr 2022 | FY2023 30 Apr 2023 | FY2024 30 Apr 2024 | FY2025 30 Apr 2025 | FY2026 30 Apr 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 3.3 | 0.9 | 3.2 | 8.3 | 4.7 | 9.0 | 10.1 | 2.6 | 9.8 | 4.9 | |
| 2.3 | 3.9 | 4.4 | 4.8 | 7.0 | 9.5 | 8.0 | 9.5 | 11.2 | 13.2 | |
| 1.2 | 2.1 | 2.5 | 4.0 | 6.1 | 7.1 | n/a | n/a | n/a | n/a | |
| 0.7 | 0.7 | 0.7 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | |
| 8.0 | 8.1 | 11.3 | 20.8 | 27.6 | 35.4 | 34.3 | 26.1 | 32.3 | 27.0 | |
| Growth | +0.8% | +39.5% | +84.2% | +33.0% | +28.2% | −3.0% | −23.8% | +23.8% | −16.6% | |
| Liabilities | ||||||||||
| 7.6 | 8.1 | 9.0 | 15.7 | 20.2 | 26.3 | 29.7 | 28.0 | 28.6 | 22.9 | |
| Equity | ||||||||||
| −69.4 | −70.8 | −70.7 | −72.9 | −72.5 | −72.0 | −77.3 | −84.6 | −79.9 | −81.1 | |
| 0.4 | 0.0 | 2.1 | 5.1 | 7.4 | 9.1 | 4.6 | −1.9 | 3.8 | 3.9 | |
| Growth | −99.3% | +71,133.3% | +138.6% | +45.7% | +22.5% | −49.0% | −141.0% | +4.4% | ||
| Per share and net cash | ||||||||||
| 11.0 | 11.0 | 11.6 | 12.7 | 13.4 | 13.5 | 13.5 | 13.6 | 13.8 | 13.9 | |
| calc | 0.04 | 0.00 | 0.18 | 0.40 | 0.55 | 0.67 | 0.34 | −0.14 | 0.27 | 0.28 |
Lines marked calc are worked out here from filed figures; point at one for how.