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.
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Net income | −2.3 | 2.6 | 3.2 | −4.1 | −8.8 |
| Growth | +25.0% | −226.5% | |||
| EPS, diluted | −0.17 | 0.18 | 0.22 | −0.28 | −0.61 |
| Growth | +22.2% | −227.3% |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Operating cash flow | 20.2 | 21.2 | 20.7 | 37.1 | 11.7 |
| Buybacks | n/a | n/a | 0.0 | 0.0 | −0.0 |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Cash | 12.6 | 9.2 | 1.1 | 0.2 | 4.6 |
| Total debt | 167.0 | 149.0 | 136.9 | 108.0 | 123.9 |
| Net cash (debt) | −154.4 | −139.8 | −135.8 | −107.8 | −119.3 |
| Shareholders’ equity | n/a | 93.5 | 87.7 | 75.0 | 61.3 |
| Debt to equity | n/a | 1.59 | 1.56 | 1.44 | 2.02 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2021 30 Jun 2021 | FY2022 30 Jun 2022 | FY2023 30 Jun 2023 | FY2024 30 Jun 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|---|
| Assets | |||||
| 12.6 | 9.2 | 1.1 | 0.2 | 4.6 | |
| n/a | 246.4 | 231.8 | 192.2 | 188.8 | |
| Growth | −5.9% | −17.1% | −1.8% | ||
| Liabilities | |||||
| 167.0 | 149.0 | 136.9 | 108.0 | 123.9 | |
| calc | 167.0 | 149.0 | 136.9 | 108.0 | 123.9 |
| n/a | 152.9 | 144.1 | 117.2 | 127.5 | |
| Equity | |||||
| −104.3 | −110.1 | −115.6 | −128.1 | −141.8 | |
| n/a | 93.5 | 87.7 | 75.0 | 61.3 | |
| Growth | −6.2% | −14.5% | −18.2% | ||
| Per share and net cash | |||||
| calc | −154.4 | −139.8 | −135.8 | −107.8 | −119.3 |
| 13.9 | 14.4 | 14.4 | 14.4 | 14.4 | |
| calc | n/a | 6.50 | 6.09 | 5.21 | 4.25 |
Lines marked calc are worked out here from filed figures; point at one for how.