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 | 44.7 | 45.6 | 46.9 | 59.9 | 71.5 | 129.7 | 131.2 | 160.3 | 122.9 | 120.9 |
| Growth | +1.9% | +2.9% | +27.7% | +19.4% | +81.4% | +1.2% | +22.2% | −23.3% | −1.6% | |
| Operating income | −0.2 | 0.8 | −0.5 | −10.5 | −3.3 | −5.0 | −6.7 | −2.9 | −11.0 | −4.1 |
| Net income | −0.3 | 0.7 | −0.4 | −10.7 | −4.0 | −5.4 | −9.0 | −4.5 | −11.4 | −4.2 |
| Growth | −160.0% | |||||||||
| EPS, diluted | −0.02 | 0.04 | −0.02 | n/a | −0.14 | −0.16 | −0.25 | −0.12 | −0.29 | −0.10 |
| Growth | −150.0% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 52.7% | 55.7% | 56.0% | 44.9% | 46.2% | 42.9% | 42.9% | 40.1% | 42.1% | 43.8% |
| Operating margin | −0.4% | 1.8% | −1.0% | −17.6% | −4.7% | −3.9% | −5.1% | −1.8% | −8.9% | −3.4% |
| Net margin | −0.6% | 1.5% | −0.9% | −17.9% | −5.7% | −4.1% | −6.8% | −2.8% | −9.3% | −3.5% |
| Free cash flow margin | 4.1% | 0.6% | −5.6% | −5.2% | 4.9% | −8.9% | −1.9% | 10.7% | 5.5% | 7.7% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 2.1 | 0.5 | −1.7 | −2.5 | 4.3 | −9.4 | 0.2 | 18.6 | 7.3 | 9.9 |
| Capital expenditure | −0.2 | −0.2 | −0.9 | −0.6 | −0.8 | −2.1 | −2.7 | −1.5 | −0.5 | −0.6 |
| Free cash flow | 1.8 | 0.3 | −2.6 | −3.1 | 3.5 | −11.5 | −2.4 | 17.1 | 6.8 | 9.3 |
| Growth | −84.7% | −1,042.5% | −427.6% | −60.5% | +36.7% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 8.1 | 9.6 | 18.3 | 7.7 | 9.7 | 17.2 | 13.5 | 26.2 | 20.1 | 60.5 |
| Total debt | n/a | n/a | 0.0 | 5.2 | 3.7 | 15.9 | 19.0 | 16.2 | 11.8 | 0.0 |
| Net cash (debt) | n/a | n/a | 18.3 | 2.5 | 6.1 | 1.3 | −5.5 | 10.0 | 8.3 | 60.5 |
| Shareholders’ equity | 20.7 | 23.8 | 37.3 | 46.5 | 46.1 | 79.9 | 77.6 | 81.4 | 74.4 | 119.3 |
| Debt to equity | n/a | n/a | 0.00 | 0.11 | 0.08 | 0.20 | 0.24 | 0.20 | 0.16 | 0.00 |
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 | 9.6 | 18.3 | 7.7 | 9.7 | 17.2 | 13.5 | 26.2 | 20.1 | 60.5 | |
| 3.4 | 4.2 | 7.4 | 11.4 | 13.5 | 26.3 | 27.7 | 31.3 | 25.1 | 25.3 | |
| 7.0 | 8.4 | 10.5 | 13.8 | 15.1 | 37.7 | 49.7 | 27.7 | 26.4 | 25.8 | |
| 1.2 | 1.0 | 1.2 | 1.6 | 1.6 | 3.7 | 4.6 | 4.0 | 2.5 | 1.5 | |
| 9.5 | 9.5 | 9.5 | 15.8 | 15.8 | 20.8 | 27.8 | 27.8 | 31.1 | 31.1 | |
| 30.1 | 33.9 | 48.9 | 67.9 | 72.6 | 137.4 | 151.6 | 136.2 | 123.7 | 160.3 | |
| Growth | +12.4% | +44.6% | +38.8% | +6.8% | +89.3% | +10.4% | −10.2% | −9.2% | +29.6% | |
| Liabilities | ||||||||||
| n/a | n/a | 0.0 | 1.5 | 1.5 | 1.7 | 2.7 | 3.0 | 3.1 | 0.0 | |
| n/a | n/a | 0.0 | 3.7 | 2.2 | 14.3 | 16.2 | 13.2 | 8.7 | 0.0 | |
| calc | n/a | n/a | 0.0 | 5.2 | 3.7 | 15.9 | 19.0 | 16.2 | 11.8 | 0.0 |
| 9.4 | 10.0 | 11.7 | 21.4 | 26.5 | 57.5 | 74.1 | 54.9 | 49.3 | 41.1 | |
| Equity | ||||||||||
| −190.2 | −189.6 | −189.4 | −200.1 | −204.2 | −209.5 | −218.5 | −223.0 | −234.4 | −238.6 | |
| 20.7 | 23.8 | 37.3 | 46.5 | 46.1 | 79.9 | 77.6 | 81.4 | 74.4 | 119.3 | |
| Growth | +15.1% | +56.5% | +24.8% | −0.9% | +73.3% | −2.9% | +4.9% | −8.6% | +60.4% | |
| Per share and net cash | ||||||||||
| calc | n/a | n/a | 18.3 | 2.5 | 6.1 | 1.3 | −5.5 | 10.0 | 8.3 | 60.5 |
| 17.8 | 18.9 | 22.8 | 28.2 | 29.1 | 35.1 | 36.9 | 37.9 | 39.1 | 46.6 | |
| calc | 1.16 | 1.26 | 1.63 | 1.65 | 1.58 | 2.27 | 2.10 | 2.15 | 1.90 | 2.56 |
Lines marked calc are worked out here from filed figures; point at one for how.