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 | 24.1 | 23.5 | 21.8 | 18.3 | 19.5 | 17.7 | 13.1 | 12.3 | 12.6 | 13.0 |
| Growth | −2.2% | −7.1% | −16.2% | +6.7% | −9.4% | −26.0% | −6.4% | +2.9% | +3.1% | |
| Operating income | n/a | −0.4 | 0.3 | −0.5 | −0.4 | 0.9 | −24.9 | −1.9 | −1.7 | −1.5 |
| Net income | −1.0 | −3.4 | 0.3 | −0.5 | 0.5 | 1.3 | 8.3 | −1.0 | −0.9 | −0.4 |
| Growth | −252.2% | +157.0% | +555.9% | −111.4% | ||||||
| EPS, diluted | −0.13 | −0.46 | 0.04 | −0.06 | 0.05 | 0.13 | 0.85 | −0.10 | −0.09 | −0.04 |
| Growth | −250.0% | +160.0% | +553.8% | −111.8% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 28.7% | 27.9% | 31.2% | 30.9% | 34.4% | 37.9% | 34.0% | 34.1% | 37.8% | 41.9% |
| Operating margin | n/a | −1.5% | 1.3% | −2.6% | −2.0% | 5.1% | −190.0% | −15.3% | −13.8% | −11.6% |
| Net margin | −4.0% | −14.5% | 1.4% | −2.5% | 2.5% | 7.2% | 63.5% | −7.8% | −6.9% | −3.0% |
| Free cash flow margin | −0.7% | 3.3% | 5.6% | 7.5% | −1.3% | −5.9% | 81.2% | −5.3% | −5.6% | 0.9% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.2 | 1.0 | 1.4 | 1.8 | 0.3 | −0.9 | 10.7 | −0.2 | −0.2 | 0.4 |
| Capital expenditure | −0.4 | −0.3 | −0.2 | −0.4 | −0.6 | −0.1 | −0.1 | −0.5 | −0.5 | −0.3 |
| Free cash flow | −0.2 | 0.8 | 1.2 | 1.4 | −0.3 | −1.1 | 10.6 | −0.7 | −0.7 | 0.1 |
| Growth | +56.7% | +12.6% | −118.3% | −106.1% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.4 | 1.1 | 2.2 | 4.0 | 7.0 | 9.2 | 3.1 | 2.8 | 2.8 | 3.0 |
| Shareholders’ equity | 17.6 | 14.2 | 15.1 | 15.2 | 19.6 | 23.0 | 31.8 | 31.1 | 30.6 | 30.2 |
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 | ||||||||||
| 0.4 | 1.1 | 2.2 | 4.0 | 7.0 | 9.2 | 3.1 | 2.8 | 2.8 | 3.0 | |
| 3.9 | 4.7 | 3.7 | 2.3 | 2.2 | 1.8 | 1.4 | 1.2 | 1.1 | 1.2 | |
| 8.3 | 6.1 | 6.9 | 5.5 | 5.9 | 8.6 | 6.4 | 4.5 | 4.9 | 4.6 | |
| 1.4 | 1.1 | 0.9 | 1.0 | 1.3 | 1.1 | 1.0 | 1.2 | 1.5 | 1.5 | |
| 23.4 | 22.8 | 23.2 | 22.6 | 26.3 | 30.0 | 39.1 | 37.2 | 37.2 | 36.7 | |
| Growth | −2.8% | +2.0% | −2.8% | +16.6% | +13.8% | +30.5% | −4.8% | −0.0% | −1.4% | |
| Liabilities | ||||||||||
| 5.9 | 8.6 | 8.2 | 7.4 | 6.7 | 7.3 | 7.3 | 6.1 | 6.6 | 6.5 | |
| Equity | ||||||||||
| 12.1 | 8.4 | 8.7 | 8.2 | 8.7 | 10.3 | 18.6 | 17.7 | 16.8 | 16.4 | |
| 17.6 | 14.2 | 15.1 | 15.2 | 19.6 | 23.0 | 31.8 | 31.1 | 30.6 | 30.2 | |
| Growth | −19.2% | +6.1% | +0.6% | +29.2% | +17.6% | +38.1% | −2.1% | −1.7% | −1.5% | |
| Per share and net cash | ||||||||||
| 7.4 | 7.4 | 7.4 | 7.4 | 8.6 | 9.1 | 9.2 | 9.3 | 9.5 | 9.5 | |
| calc | 2.38 | 1.92 | 2.04 | 2.05 | 2.27 | 2.52 | 3.44 | 3.35 | 3.24 | 3.19 |
Lines marked calc are worked out here from filed figures; point at one for how.