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 | 467.8 | 446.3 | 464.0 | 449.5 | 518.7 | 544.2 | 605.3 | 566.9 | 467.9 | 386.7 |
| Growth | −4.6% | +4.0% | −3.1% | +15.4% | +4.9% | +11.2% | −6.3% | −17.5% | −17.4% | |
| Operating income | 9.5 | 1.1 | −6.0 | 6.8 | 9.5 | 8.8 | 16.3 | 6.8 | 0.6 | −14.7 |
| Net income | 5.6 | −1.3 | −8.0 | 4.8 | 4.3 | 3.4 | 5.2 | −2.8 | −8.3 | −47.8 |
| Growth | −123.6% | −8.8% | −22.2% | +52.7% | −154.0% | |||||
| EPS, diluted | 0.51 | −0.12 | −0.74 | 0.44 | 0.39 | 0.31 | 0.47 | −0.26 | −0.77 | −4.41 |
| Growth | −123.5% | −11.4% | −20.5% | +51.6% | −155.3% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 8.2% | 7.7% | 7.5% | 7.8% | 8.1% | 7.9% | 7.8% | 7.0% | 7.8% | 6.2% |
| Operating margin | 2.0% | 0.2% | −1.3% | 1.5% | 1.8% | 1.6% | 2.7% | 1.2% | 0.1% | −3.8% |
| Net margin | 1.2% | −0.3% | −1.7% | 1.1% | 0.8% | 0.6% | 0.9% | −0.5% | −1.8% | −12.4% |
| Free cash flow margin | −1.5% | −0.3% | −1.6% | −8.8% | −4.9% | −2.2% | −3.5% | 1.7% | 3.2% | −0.5% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 2.3 | 3.1 | 0.9 | −31.0 | −15.1 | −4.9 | −11.3 | 13.8 | 18.9 | 4.4 |
| Capital expenditure | −9.3 | −4.5 | −8.4 | −8.6 | −10.6 | −6.8 | −9.8 | −4.0 | −4.1 | −6.4 |
| Free cash flow | −7.0 | −1.4 | −7.5 | −39.6 | −25.7 | −11.7 | −21.1 | 9.8 | 14.8 | −1.9 |
| Growth | +51.1% | −113.0% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.4 | 0.3 | 0.6 | 0.6 | 3.5 | 1.7 | 3.6 | 4.8 | 1.4 | 0.6 |
| Total debt | 24.6 | 40.8 | 42.1 | 78.4 | 102.6 | 102.5 | 124.7 | 119.5 | 105.2 | 106.2 |
| Net cash (debt) | −24.2 | −40.5 | −41.5 | −77.9 | −99.1 | −100.8 | −121.1 | −114.8 | −103.8 | −105.6 |
| Shareholders’ equity | 116.6 | 118.1 | 114.5 | 115.6 | 123.7 | 124.9 | 130.6 | 124.0 | 117.1 | 69.2 |
| Debt to equity | 0.21 | 0.35 | 0.37 | 0.68 | 0.83 | 0.82 | 0.95 | 0.96 | 0.90 | 1.54 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2017 1 Jul 2017 | FY2018 30 Jun 2018 | FY2019 29 Jun 2019 | FY2020 27 Jun 2020 | FY2021 3 Jul 2021 | FY2022 2 Jul 2022 | FY2023 1 Jul 2023 | FY2024 29 Jun 2024 | FY2025 28 Jun 2025 | FY2026 27 Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 0.4 | 0.3 | 0.6 | 0.6 | 3.5 | 1.7 | 3.6 | 4.8 | 1.4 | 0.6 | |
| 101.6 | 110.3 | 100.4 | 115.0 | 137.3 | 155.7 | 137.9 | 105.1 | 97.3 | 95.8 | |
| 30.5 | 27.5 | 29.4 | 31.8 | 35.7 | 26.0 | 28.9 | 28.8 | 27.7 | 28.9 | |
| 10.0 | 10.0 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 232.8 | 246.5 | 238.3 | 304.9 | 361.8 | 406.9 | 418.3 | 355.3 | 315.9 | 299.8 | |
| Growth | +5.9% | −3.3% | +27.9% | +18.7% | +12.5% | +2.8% | −15.0% | −11.1% | −5.1% | |
| Liabilities | ||||||||||
| 5.8 | 5.8 | 5.8 | 7.5 | 2.1 | 2.2 | 3.1 | 3.1 | 6.2 | 7.2 | |
| 18.8 | 35.0 | 36.3 | 70.9 | 100.4 | 100.3 | 121.5 | 116.4 | 98.9 | 99.1 | |
| calc | 24.6 | 40.8 | 42.1 | 78.4 | 102.6 | 102.5 | 124.7 | 119.5 | 105.2 | 106.2 |
| 116.3 | 128.4 | 123.9 | 189.3 | 238.1 | 282.0 | 287.7 | 231.4 | 198.7 | 230.6 | |
| Equity | ||||||||||
| 73.5 | 72.8 | 65.4 | 70.1 | 74.5 | 77.8 | 83.0 | 76.9 | 68.6 | 20.8 | |
| 116.6 | 118.1 | 114.5 | 115.6 | 123.7 | 124.9 | 130.6 | 124.0 | 117.1 | 69.2 | |
| Growth | +1.3% | −3.1% | +1.0% | +7.1% | +0.9% | +4.6% | −5.1% | −5.5% | −40.9% | |
| Per share and net cash | ||||||||||
| calc | −24.2 | −40.5 | −41.5 | −77.9 | −99.1 | −100.8 | −121.1 | −114.8 | −103.8 | −105.6 |
| 10.8 | 10.8 | 10.8 | 10.8 | 10.8 | 10.8 | 10.8 | 10.8 | 10.8 | 10.9 | |
| calc | 10.83 | 10.97 | 10.64 | 10.74 | 11.49 | 11.60 | 12.14 | 11.52 | 10.88 | 6.37 |
Lines marked calc are worked out here from filed figures; point at one for how.