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 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 9.0 | 10.2 | 11.1 | 10.6 | 10.4 | n/a | n/a | n/a | n/a |
| Growth | +12.9% | +9.6% | −5.0% | −1.9% | |||||
| Net income | 11.8 | 8.2 | 27.1 | 22.8 | 15.7 | 35.7 | 44.6 | 54.8 | 64.4 |
| Growth | −30.5% | +229.6% | −16.1% | −31.2% | +127.5% | +25.1% | +22.9% | +17.4% | |
| EPS, diluted | 0.65 | 0.44 | 1.46 | 1.30 | 0.94 | 2.23 | 2.80 | 3.20 | 3.72 |
| Growth | −32.3% | +231.8% | −11.0% | −27.7% | +137.2% | +25.6% | +14.3% | +16.3% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Net margin | 131.6% | 81.1% | 243.9% | 215.5% | 151.1% | n/a | n/a | n/a | n/a |
| Free cash flow margin | 136.6% | 274.2% | 49.5% | −397.3% | −62.9% | n/a | n/a | n/a | n/a |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 15.1 | 31.3 | 7.6 | −39.1 | 9.6 | 39.1 | −32.9 | 45.4 | 49.5 |
| Capital expenditure | −2.8 | −3.5 | −2.1 | −2.9 | −16.1 | −6.6 | −3.4 | −3.0 | −4.2 |
| Free cash flow | 12.3 | 27.9 | 5.5 | −42.0 | −6.5 | 32.5 | −36.3 | 42.4 | 45.3 |
| Growth | +126.6% | −80.2% | −863.4% | −211.7% | +6.9% | ||||
| Buybacks | 0.0 | 0.0 | −30.6 | −24.5 | −16.2 | −43.3 | 0.0 | −0.6 | −13.6 |
| Dividends paid | 0.0 | 0.0 | −3.2 | −4.6 | −5.0 | −5.5 | −6.2 | −7.7 | −8.4 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 87.0 | 70.7 | 71.0 | 121.6 | 51.0 | 105.1 | 303.5 | 279.2 | 324.7 |
| Shareholders’ equity | 397.6 | 409.2 | 408.9 | 408.3 | 396.5 | 388.8 | 471.2 | 551.8 | 600.7 |
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 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| 87.0 | 70.7 | 71.0 | 121.6 | 51.0 | 105.1 | 303.5 | 279.2 | 324.7 | |
| 63.6 | 62.5 | 61.1 | 58.5 | 70.9 | 69.1 | 73.2 | 69.9 | 62.4 | |
| 25.6 | 25.6 | 25.6 | 25.6 | 25.6 | 25.6 | 34.1 | 34.1 | 34.1 | |
| 3,206.5 | 3,304.2 | 3,476.2 | 3,722.9 | 3,524.7 | 3,549.2 | 4,607.5 | 4,595.4 | 4,545.6 | |
| Growth | +3.0% | +5.2% | +7.1% | −5.3% | +0.7% | +29.8% | −0.3% | −1.1% | |
| Liabilities | |||||||||
| 2,808.9 | 2,894.9 | 3,067.3 | 3,314.6 | 3,128.2 | 3,160.4 | 4,136.3 | 4,043.7 | 3,944.9 | |
| Equity | |||||||||
| 191.7 | 200.6 | 224.5 | 242.8 | 240.1 | 270.3 | 308.7 | 380.5 | 436.5 | |
| 397.6 | 409.2 | 408.9 | 408.3 | 396.5 | 388.8 | 471.2 | 551.8 | 600.7 | |
| Growth | +2.9% | −0.1% | −0.2% | −2.9% | −1.9% | +21.2% | +17.1% | +8.9% | |
| Per share and net cash | |||||||||
| 19.0 | 19.0 | 18.0 | 17.0 | 16.6 | 15.6 | 17.4 | 17.5 | 17.3 | |
| calc | 20.96 | 21.49 | 22.74 | 23.99 | 23.83 | 24.94 | 27.13 | 31.48 | 34.75 |
Lines marked calc are worked out here from filed figures; point at one for how.