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 | 607.1 | 983.1 | 995.8 | 948.0 | 1,009.4 | 1,112.3 | 1,312.5 | 1,117.2 | 1,140.1 | 1,283.6 |
| Growth | +61.9% | +1.3% | −4.8% | +6.5% | +10.2% | +18.0% | −14.9% | +2.0% | +12.6% | |
| Operating income | 6.0 | −38.2 | −14.7 | −98.9 | 34.4 | 64.2 | 108.3 | −65.2 | 16.9 | 62.7 |
| Net income | −1.7 | −46.8 | −25.9 | −126.8 | 1.9 | 44.3 | 78.1 | −86.0 | −7.5 | 42.1 |
| Growth | +2,186.7% | +76.4% | −210.1% | |||||||
| EPS, diluted | −0.02 | −0.41 | −0.22 | −1.06 | 0.02 | 0.33 | 0.58 | −0.66 | −0.06 | 0.31 |
| Growth | +1,550.0% | +75.8% | −213.8% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 54.5% | 54.4% | 55.4% | 54.6% | 58.0% | 56.6% | 57.5% | 56.5% | 62.2% | 61.5% |
| Operating margin | 1.0% | −3.9% | −1.5% | −10.4% | 3.4% | 5.8% | 8.3% | −5.8% | 1.5% | 4.9% |
| Net margin | −0.3% | −4.8% | −2.6% | −13.4% | 0.2% | 4.0% | 5.9% | −7.7% | −0.7% | 3.3% |
| Free cash flow margin | 8.0% | −2.2% | 8.3% | 2.2% | 12.6% | 10.1% | 17.9% | 3.3% | 11.2% | 7.4% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 59.3 | 19.0 | 104.9 | 35.9 | 144.5 | 128.2 | 249.2 | 55.5 | 152.0 | 123.2 |
| Capital expenditure | −10.4 | −40.4 | −22.7 | −15.3 | −17.2 | −15.4 | −13.8 | −18.1 | −24.7 | −27.9 |
| Free cash flow | 48.9 | −21.4 | 82.2 | 20.6 | 127.4 | 112.7 | 235.4 | 37.4 | 127.3 | 95.2 |
| Growth | −143.7% | −74.9% | +517.8% | −11.5% | +108.8% | −84.1% | +240.7% | −25.2% | ||
| Buybacks | n/a | n/a | −15.0 | −30.0 | n/a | −45.0 | −99.9 | −49.9 | −38.0 | −87.0 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 130.5 | 121.1 | 169.6 | n/a | n/a | 194.5 | 234.8 | 156.7 | 231.7 | 211.8 |
| Total debt | 92.7 | 197.8 | 178.8 | 411.1 | 339.6 | 303.9 | 221.9 | 187.6 | 178.0 | 163.7 |
| Net cash (debt) | 37.7 | −76.6 | −9.1 | n/a | n/a | −109.4 | 12.9 | −30.9 | 53.8 | 48.0 |
| Shareholders’ equity | 125.7 | 112.7 | 116.0 | 5.4 | 54.5 | 90.3 | 116.8 | 25.3 | 65.6 | 88.6 |
| Debt to equity | 0.74 | 1.75 | 1.54 | 76.16 | 6.23 | 3.36 | 1.90 | 7.42 | 2.71 | 1.85 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 130.5 | 121.1 | 169.6 | n/a | n/a | 194.5 | 234.8 | 156.7 | 231.7 | 211.8 | |
| 93.1 | 212.4 | 174.4 | 122.7 | 156.5 | 184.1 | 182.0 | 89.5 | 126.7 | 164.6 | |
| 47.4 | 63.9 | 63.6 | 62.6 | 32.9 | 49.2 | 89.0 | 141.0 | 102.6 | 70.0 | |
| 30.2 | 78.5 | 73.6 | 58.8 | 55.0 | 49.6 | 46.4 | 43.7 | 44.4 | 58.1 | |
| 80.2 | 139.1 | 138.6 | 331.2 | 331.2 | 400.1 | 394.8 | 393.7 | 399.6 | 397.8 | |
| 459.7 | 770.2 | 756.9 | 979.1 | 1,010.1 | 1,068.5 | 1,141.7 | 1,042.6 | 1,153.2 | 1,177.8 | |
| Growth | +67.6% | −1.7% | +29.4% | +3.2% | +5.8% | +6.9% | −8.7% | +10.6% | +2.1% | |
| Liabilities | ||||||||||
| 12.3 | 9.0 | 9.0 | 16.5 | 23.7 | 33.3 | 34.3 | 9.3 | 14.3 | 19.3 | |
| 80.4 | 188.7 | 169.7 | 394.6 | 315.9 | 270.6 | 187.6 | 178.3 | 163.7 | 144.4 | |
| calc | 92.7 | 197.8 | 178.8 | 411.1 | 339.6 | 303.9 | 221.9 | 187.6 | 178.0 | 163.7 |
| Equity | ||||||||||
| −781.3 | −828.1 | −853.4 | −980.3 | −978.3 | −934.1 | −856.0 | −942.0 | −949.4 | −907.3 | |
| 125.7 | 112.7 | 116.0 | 5.4 | 54.5 | 90.3 | 116.8 | 25.3 | 65.6 | 88.6 | |
| Growth | −10.3% | +2.9% | −95.3% | +909.0% | +65.9% | +29.2% | −78.3% | +159.4% | +35.1% | |
| Per share and net cash | ||||||||||
| calc | 37.7 | −76.6 | −9.1 | n/a | n/a | −109.4 | 12.9 | −30.9 | 53.8 | 48.0 |
| 110.9 | 116.1 | 119.2 | 120.5 | 126.7 | 129.3 | 127.8 | 130.3 | 132.1 | 131.2 | |
| calc | 1.13 | 0.97 | 0.97 | 0.04 | 0.43 | 0.70 | 0.91 | 0.19 | 0.50 | 0.68 |
Lines marked calc are worked out here from filed figures; point at one for how.