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 | 25.9 | 28.3 | 31.3 | 32.5 | 35.8 | 41.7 | 48.1 | 54.7 | 64.0 | 73.8 |
| Growth | +9.5% | +10.6% | +3.7% | +10.1% | +16.5% | +15.4% | +13.8% | +17.0% | +15.3% | |
| Operating income | 3.6 | 2.7 | 2.8 | 5.1 | 3.1 | 3.0 | 4.0 | 6.6 | 9.7 | 13.9 |
| Net income | 2.2 | 1.8 | 2.0 | 4.2 | 2.4 | 2.3 | 3.2 | 5.2 | 7.5 | 11.3 |
| Growth | −17.9% | +8.1% | +110.1% | −43.2% | −2.4% | +37.4% | +62.7% | +46.3% | +49.9% | |
| EPS, diluted | 0.26 | 0.21 | 0.23 | 0.47 | 0.27 | 0.26 | 0.36 | 0.58 | 0.85 | 1.30 |
| Growth | −19.2% | +9.5% | +104.3% | −42.6% | −3.7% | +38.5% | +61.1% | +46.6% | +52.9% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 79.5% | 76.9% | 76.2% | 77.6% | 76.4% | 75.5% | 76.0% | 76.3% | 78.1% | 78.5% |
| Operating margin | 13.8% | 9.6% | 9.0% | 15.8% | 8.8% | 7.1% | 8.3% | 12.0% | 15.1% | 18.8% |
| Net margin | 8.6% | 6.5% | 6.3% | 12.8% | 6.6% | 5.5% | 6.6% | 9.4% | 11.8% | 15.3% |
| Free cash flow margin | 2.2% | 6.8% | 4.0% | 10.3% | 7.8% | −5.1% | −0.7% | 16.0% | 17.4% | 11.4% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.2 | 2.4 | 2.6 | 4.2 | 3.1 | −0.7 | 1.3 | 9.1 | 11.4 | 9.7 |
| Capital expenditure | −0.6 | −0.5 | −1.3 | −0.8 | −0.3 | −1.4 | −1.6 | −0.3 | −0.3 | −1.3 |
| Free cash flow | 0.6 | 1.9 | 1.3 | 3.4 | 2.8 | −2.1 | −0.3 | 8.8 | 11.1 | 8.4 |
| Growth | +234.8% | −34.3% | +166.2% | −16.8% | −175.7% | +26.8% | −24.4% | |||
| Buybacks | n/a | n/a | n/a | n/a | −1.1 | −1.4 | −0.2 | −0.3 | −10.0 | −3.9 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | n/a | n/a | n/a | 10.5 | 11.9 | 8.2 | 7.4 | 16.1 | 15.3 | 20.5 |
| Total debt | 1.1 | 1.1 | 0.0 | 0.1 | 0.0 | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | n/a | n/a | n/a | 10.4 | 11.9 | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 19.8 | 22.6 | 25.7 | 30.3 | 32.4 | 34.2 | 37.7 | 44.5 | 43.2 | 54.0 |
| Debt to equity | 0.06 | 0.05 | 0.00 | 0.00 | 0.00 | n/a | n/a | n/a | n/a | n/a |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 1.2 | 2.4 | 2.6 | 4.2 | 3.1 | −0.7 | 1.3 | 9.1 | 11.4 | 9.7 | |
| Growth | +105.0% | +6.0% | +62.0% | −26.7% | −122.3% | +589.5% | +25.7% | −15.2% | ||
| Investment | ||||||||||
| −0.6 | −0.5 | −1.3 | −0.8 | −0.3 | −1.4 | −1.6 | −0.3 | −0.3 | −1.3 | |
| calc | 0.6 | 1.9 | 1.3 | 3.4 | 2.8 | −2.1 | −0.3 | 8.8 | 11.1 | 8.4 |
| Growth | +234.8% | −34.3% | +166.2% | −16.8% | −175.7% | +26.8% | −24.4% | |||
| calc | 0.07 | 0.22 | 0.15 | 0.38 | 0.31 | −0.24 | −0.04 | 0.99 | 1.25 | 0.97 |
| −0.7 | −0.6 | −1.4 | −1.0 | −0.4 | −1.5 | −1.7 | −0.4 | −0.3 | −1.3 | |
| Financing | ||||||||||
| −0.1 | 0.0 | −0.9 | −0.5 | −1.2 | −1.5 | −0.4 | 0.0 | −11.9 | −3.2 | |
| n/a | n/a | n/a | n/a | −1.1 | −1.4 | −0.2 | −0.3 | −10.0 | −3.9 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.