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 | 48.6 | 30.1 | 36.5 | 75.1 | 184.1 | 24.0 | 45.9 | 30.8 | 46.1 | 36.5 |
| Growth | −38.1% | +21.3% | +105.9% | +145.3% | −87.0% | +91.5% | −33.0% | +49.6% | −20.8% | |
| Operating income | 0.9 | −2.7 | −2.1 | 7.1 | 22.8 | −5.0 | −2.3 | −5.9 | −2.9 | −2.7 |
| Net income | 0.9 | −2.1 | −1.3 | 5.6 | 17.7 | −3.8 | −2.9 | −4.0 | −0.2 | −4.7 |
| Growth | −339.4% | +218.9% | −121.3% | |||||||
| EPS, diluted | 0.08 | −0.20 | −0.12 | 0.52 | 1.53 | −0.32 | −0.24 | −0.34 | −0.02 | −0.40 |
| Growth | −350.0% | +194.2% | −120.9% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 19.0% | 17.3% | 15.7% | 19.3% | 17.6% | 15.9% | 15.3% | 11.4% | 17.2% | 17.1% |
| Operating margin | 1.8% | −9.0% | −5.8% | 9.4% | 12.4% | −20.7% | −5.1% | −19.3% | −6.2% | −7.3% |
| Net margin | 1.8% | −7.0% | −3.5% | 7.4% | 9.6% | −15.7% | −6.2% | −12.9% | −0.5% | −13.0% |
| Free cash flow margin | 3.0% | −6.8% | 1.8% | 29.1% | 6.6% | −31.0% | −4.2% | −2.7% | 3.9% | −17.3% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.5 | −2.0 | 0.8 | 22.0 | 12.1 | −7.4 | −1.9 | −0.8 | 1.8 | −6.3 |
| Capital expenditure | −0.0 | −0.0 | −0.1 | −0.2 | −0.0 | −0.0 | −0.0 | −0.1 | −0.0 | −0.0 |
| Free cash flow | 1.4 | −2.0 | 0.7 | 21.8 | 12.1 | −7.4 | −1.9 | −0.8 | 1.8 | −6.3 |
| Growth | −240.9% | +3,136.2% | −44.6% | −161.7% | −449.2% | |||||
| Buybacks | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Dividends paid | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | −0.5 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 14.3 | 12.0 | 6.4 | 28.2 | 45.8 | 26.3 | 12.2 | 12.3 | 14.7 | 13.4 |
| Shareholders’ equity | 18.1 | 16.1 | 14.8 | 20.4 | 44.7 | 41.0 | 38.9 | 35.1 | 34.5 | 29.3 |
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 | ||||||||||
| 14.3 | 12.0 | 6.4 | 28.2 | 45.8 | 26.3 | 12.2 | 12.3 | 14.7 | 13.4 | |
| 11.0 | 7.9 | 4.1 | 16.0 | 2.5 | 1.3 | 8.9 | 1.2 | 1.3 | 2.3 | |
| 3.4 | 1.6 | 1.1 | 11.8 | 1.0 | 4.2 | 3.7 | 1.4 | 2.4 | 5.3 | |
| 0.2 | 0.1 | 0.1 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | |
| 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | |
| 32.3 | 25.1 | 21.2 | 65.4 | 57.8 | 52.0 | 56.9 | 46.7 | 51.3 | 46.4 | |
| Growth | −22.2% | −15.7% | +208.5% | −11.6% | −9.9% | +9.4% | −17.9% | +9.9% | −9.7% | |
| Liabilities | ||||||||||
| 13.2 | 8.1 | 5.9 | 44.3 | 11.6 | 9.4 | 16.5 | 10.3 | 13.4 | 15.9 | |
| Equity | ||||||||||
| 15.8 | 13.8 | 12.5 | 18.0 | 35.7 | 32.0 | 29.1 | 25.1 | 24.9 | 19.7 | |
| 18.1 | 16.1 | 14.8 | 20.4 | 44.7 | 41.0 | 38.9 | 35.1 | 34.5 | 29.3 | |
| Growth | −11.0% | −8.2% | +37.7% | +119.5% | −8.2% | −5.1% | −9.7% | −1.7% | −15.1% | |
| Per share and net cash | ||||||||||
| 10.5 | 10.6 | 10.6 | 10.6 | 11.6 | 11.7 | 11.8 | 11.8 | 11.8 | 11.8 | |
| calc | 1.72 | 1.52 | 1.40 | 1.92 | 3.86 | 3.51 | 3.30 | 2.98 | 2.93 | 2.49 |
Lines marked calc are worked out here from filed figures; point at one for how.