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 | 28.4 | 32.5 | 33.7 | 35.0 | 38.5 | 35.6 | 32.9 | 31.7 | 37.2 | 71.7 |
| Growth | +14.7% | +3.8% | +3.6% | +10.0% | −7.6% | −7.4% | −3.7% | +17.3% | +92.8% | |
| Operating income | 4.1 | 0.4 | −1.1 | 2.1 | −1.8 | −2.6 | −3.6 | −7.8 | −11.8 | −19.7 |
| Net income | 7.7 | 1.1 | −2.7 | 0.9 | −3.2 | −3.5 | −4.0 | −8.0 | −14.9 | −20.5 |
| Growth | −86.2% | −352.8% | −467.4% | |||||||
| EPS, diluted | 0.36 | 0.04 | −0.10 | 0.03 | −0.12 | −0.13 | −0.13 | −0.21 | −0.36 | −0.38 |
| Growth | −88.9% | −350.0% | −500.0% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 51.9% | 38.5% | 37.1% | 39.6% | 35.0% | 33.2% | 33.6% | 27.2% | 27.2% | 36.0% |
| Operating margin | 14.6% | 1.1% | −3.4% | 6.1% | −4.8% | −7.4% | −10.8% | −24.7% | −31.8% | −27.4% |
| Net margin | 27.2% | 3.3% | −7.9% | 2.5% | −8.3% | −10.0% | −12.3% | −25.2% | −40.0% | −28.6% |
| Free cash flow margin | 9.8% | 0.3% | −4.5% | 3.7% | 4.1% | −0.5% | −17.9% | −5.2% | −25.8% | −23.0% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 5.0 | 2.6 | 0.4 | 3.7 | 4.7 | 1.5 | −2.8 | 0.5 | −8.3 | −10.2 |
| Capital expenditure | −2.2 | −2.5 | −1.9 | −2.4 | −3.2 | −1.6 | −3.1 | −2.2 | −1.3 | −6.3 |
| Free cash flow | 2.8 | 0.1 | −1.5 | 1.3 | 1.6 | −0.2 | −5.9 | −1.7 | −9.6 | −16.5 |
| Growth | −96.4% | −1,601.1% | +22.0% | −110.3% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 8.1 | 5.5 | 4.6 | 5.4 | 6.8 | 5.5 | 4.7 | 3.5 | 4.9 | 93.2 |
| Total debt | 9.9 | 5.1 | 5.0 | 4.4 | 4.1 | 3.2 | 1.6 | 0.3 | 4.8 | n/a |
| Net cash (debt) | −1.8 | 0.4 | −0.4 | 1.0 | 2.7 | 2.3 | 3.1 | 3.2 | 0.1 | n/a |
| Shareholders’ equity | 29.7 | 35.4 | 33.5 | 34.6 | 33.6 | 29.7 | 36.0 | 30.2 | 15.6 | 149.5 |
| Debt to equity | 0.33 | 0.14 | 0.15 | 0.13 | 0.12 | 0.11 | 0.04 | 0.01 | 0.31 | n/a |
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 | ||||||||||
| 8.1 | 5.5 | 4.6 | 5.4 | 6.8 | 5.5 | 4.7 | 3.5 | 4.9 | 93.2 | |
| 5.9 | 5.4 | 6.2 | 6.2 | 4.7 | n/a | 6.6 | 4.9 | 9.5 | 15.1 | |
| 5.1 | 6.4 | 7.7 | 9.0 | 8.7 | 7.0 | 7.4 | 6.6 | 12.9 | 18.0 | |
| 10.3 | 11.8 | 11.7 | 11.8 | 13.3 | 11.6 | 12.8 | 15.2 | 15.9 | n/a | |
| 5.9 | 5.9 | 5.9 | 5.9 | 5.9 | 5.9 | 5.9 | 6.8 | 13.8 | 19.3 | |
| 46.7 | 47.1 | 46.0 | 47.6 | 54.6 | 50.7 | 53.5 | 48.1 | 81.5 | 194.0 | |
| Growth | +1.0% | −2.4% | +3.5% | +14.8% | −7.1% | +5.6% | −10.2% | +69.5% | +138.0% | |
| Liabilities | ||||||||||
| 9.9 | 5.1 | 5.0 | 4.4 | 4.1 | 3.2 | 1.6 | 0.3 | 4.8 | n/a | |
| calc | 9.9 | 5.1 | 5.0 | 4.4 | 4.1 | 3.2 | 1.6 | 0.3 | 4.8 | n/a |
| 17.0 | 11.8 | 12.5 | 13.0 | 21.0 | 21.0 | 17.6 | 17.9 | 31.6 | 35.6 | |
| Equity | ||||||||||
| −196.3 | −195.2 | −197.9 | −197.1 | −200.2 | −203.8 | −207.8 | −215.8 | −230.7 | −251.3 | |
| 29.7 | 35.4 | 33.5 | 34.6 | 33.6 | 29.7 | 36.0 | 30.2 | 15.6 | 149.5 | |
| Growth | +19.0% | −5.4% | +3.3% | −2.9% | −11.5% | +20.9% | −16.0% | −48.2% | +855.4% | |
| Per share and net cash | ||||||||||
| calc | −1.8 | 0.4 | −0.4 | 1.0 | 2.7 | 2.3 | 3.1 | 3.2 | 0.1 | n/a |
| 24.2 | 25.8 | 25.8 | 25.9 | 27.0 | 27.0 | 37.3 | 39.3 | 42.9 | 70.0 | |
| calc | 1.23 | 1.37 | 1.30 | 1.34 | 1.24 | 1.10 | 0.96 | 0.77 | 0.36 | 2.13 |
Lines marked calc are worked out here from filed figures; point at one for how.