Closing prices at the end of each trading day, from 7 Aug 2020. 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.
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 342.2 | 368.4 | 405.1 | 443.4 | 492.9 | 523.1 | 508.6 | 558.3 | 644.1 |
| Growth | +7.7% | +10.0% | +9.4% | +11.2% | +6.1% | −2.8% | +9.8% | +15.4% | |
| Operating income | −17.8 | 6.8 | 19.5 | 17.0 | 20.6 | 40.5 | 39.4 | 46.6 | 55.0 |
| Net income | −15.9 | 11.0 | 7.8 | 13.1 | 21.5 | 31.6 | 33.7 | 36.9 | 46.3 |
| Growth | −29.1% | +68.5% | +63.9% | +47.2% | +6.6% | +9.5% | +25.7% | ||
| EPS, diluted | −1.42 | 0.00 | 0.00 | 0.71 | 1.15 | 1.67 | 1.84 | 2.36 | 3.13 |
| Growth | +62.0% | +45.2% | +10.2% | +28.3% | +32.6% |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −5.2% | 1.8% | 4.8% | 3.8% | 4.2% | 7.7% | 7.8% | 8.3% | 8.5% |
| Net margin | −4.6% | 3.0% | 1.9% | 3.0% | 4.4% | 6.0% | 6.6% | 6.6% | 7.2% |
| Free cash flow margin | −3.2% | −0.9% | 11.7% | −1.1% | 2.9% | 4.4% | 5.3% | 4.9% | 4.8% |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −5.7 | 2.2 | 51.7 | 16.1 | 40.0 | 41.9 | 35.9 | 45.7 | 59.0 |
| Capital expenditure | −5.2 | −5.6 | −4.3 | −20.8 | −25.9 | −19.0 | −8.9 | −18.4 | −27.8 |
| Free cash flow | −10.9 | −3.4 | 47.4 | −4.7 | 14.1 | 22.9 | 27.0 | 27.3 | 31.2 |
| Growth | −110.0% | +62.6% | +18.1% | +0.9% | +14.3% | ||||
| Buybacks | 0.0 | −6.0 | 0.0 | 0.0 | −3.4 | −0.3 | −21.6 | −78.0 | −14.4 |
| Dividends paid | −0.1 | −1.6 | −0.1 | −4.0 | 0.0 | 0.0 | n/a | n/a | n/a |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 13.5 | 8.9 | 21.9 | 57.8 | 48.8 | 57.4 | 62.7 | 15.4 | 32.6 |
| Total debt | n/a | 13.0 | 9.8 | 6.2 | 3.8 | n/a | n/a | n/a | n/a |
| Net cash (debt) | n/a | −4.1 | 12.1 | 51.6 | 45.0 | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 25.9 | 8.6 | 18.7 | 94.7 | 113.5 | 150.0 | 165.8 | 134.3 | 170.2 |
| Debt to equity | n/a | 1.51 | 0.52 | 0.07 | 0.03 | 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 | 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 | |||||||||
| −5.7 | 2.2 | 51.7 | 16.1 | 40.0 | 41.9 | 35.9 | 45.7 | 59.0 | |
| Growth | +2,248.7% | −68.9% | +148.8% | +4.6% | −14.2% | +27.2% | +29.2% | ||
| 12.2 | 20.9 | 24.5 | 14.1 | 18.1 | 19.0 | 19.5 | 17.2 | 19.9 | |
| Investment | |||||||||
| −5.2 | −5.6 | −4.3 | −20.8 | −25.9 | −19.0 | −8.9 | −18.4 | −27.8 | |
| calc | −10.9 | −3.4 | 47.4 | −4.7 | 14.1 | 22.9 | 27.0 | 27.3 | 31.2 |
| Growth | −110.0% | +62.6% | +18.1% | +0.9% | +14.3% | ||||
| calc | −0.98 | −0.27 | 3.67 | −0.26 | 0.75 | 1.21 | 1.48 | 1.74 | 2.11 |
| −5.4 | −9.1 | −4.8 | −20.8 | −25.9 | −19.0 | −8.9 | −18.4 | −27.8 | |
| Financing | |||||||||
| 3.2 | 2.6 | −33.9 | 40.9 | −22.1 | −13.6 | −21.7 | −74.7 | −13.9 | |
| −0.1 | −1.6 | −0.1 | −4.0 | 0.0 | 0.0 | n/a | n/a | n/a | |
| 0.0 | −6.0 | 0.0 | 0.0 | −3.4 | −0.3 | −21.6 | −78.0 | −14.4 | |
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.