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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 2.3 | 3.1 | 0.9 | −31.0 | −15.1 | −4.9 | −11.3 | 13.8 | 18.9 | 4.4 | |
| Growth | +36.7% | −70.6% | −3,473.7% | +37.4% | −76.6% | |||||
| 7.2 | 7.8 | 7.3 | 5.6 | 6.9 | 7.6 | 9.5 | 11.0 | 9.6 | 10.2 | |
| Investment | ||||||||||
| −9.3 | −4.5 | −8.4 | −8.6 | −10.6 | −6.8 | −9.8 | −4.0 | −4.1 | −6.4 | |
| calc | −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% | ||||||||
| calc | −0.64 | −0.13 | −0.69 | −3.66 | −2.32 | −1.06 | −1.93 | 0.91 | 1.38 | −0.18 |
| −1.3 | 4.9 | −1.9 | −3.6 | −10.6 | −8.1 | −4.5 | −2.1 | −4.2 | −4.0 | |
| Financing | ||||||||||
| −1.6 | −8.0 | 1.2 | 34.5 | 28.6 | 11.2 | 17.7 | −10.5 | −18.1 | −1.2 | |
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.