Closing prices at the end of each trading day, from 23 Apr 2021. 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.
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|
| Revenue | 395.2 | 911.7 | 1,058.8 | 1,154.6 | 1,201.3 | 1,245.3 |
| Growth | +130.7% | +16.1% | +9.1% | +4.0% | +3.7% | |
| Operating income | −38.6 | 116.6 | 200.8 | 91.6 | 137.2 | 136.8 |
| Net income | −126.5 | −29.9 | 82.0 | −83.6 | −10.0 | −35.8 |
| Growth | −201.9% | |||||
| EPS, diluted | −0.92 | −0.26 | 0.30 | −0.61 | −0.13 | −0.33 |
| Growth | −303.3% |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|
| Gross margin | 5.3% | 33.1% | 32.3% | 27.2% | n/a | n/a |
| Operating margin | −9.8% | 12.8% | 19.0% | 7.9% | 11.4% | 11.0% |
| Net margin | −32.0% | −3.3% | 7.7% | −7.2% | −0.8% | −2.9% |
| Free cash flow margin | 3.8% | 1.7% | 6.5% | −3.4% | 3.0% | −0.8% |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|
| Operating cash flow | 58.2 | 177.7 | 217.8 | 154.8 | 177.2 | 103.9 |
| Capital expenditure | −43.1 | −162.4 | −149.3 | −194.3 | −141.1 | −113.7 |
| Free cash flow | 15.1 | 15.3 | 68.5 | −39.5 | 36.2 | −9.8 |
| Growth | +1.4% | +347.5% | −157.7% | −127.1% | ||
| Buybacks | 0.0 | −31.5 | −96.0 | −254.3 | −72.1 | −35.3 |
| Dividends paid | n/a | n/a | n/a | −17.3 | −33.5 | −34.5 |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|
| Cash | 187.1 | 132.2 | 195.6 | 67.0 | 59.7 | 39.4 |
| Total debt | 875.6 | 870.1 | 1,148.0 | 1,138.7 | 1,310.9 | 1,781.3 |
| Net cash (debt) | −688.5 | −737.8 | −952.4 | −1,071.7 | −1,251.2 | −1,741.9 |
| Shareholders’ equity | −275.9 | −13.7 | 155.2 | −177.3 | −298.7 | −398.2 |
| Debt to equity | n/a | n/a | 7.40 | n/a | n/a | n/a |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2021 27 Jun 2021 | FY2022 3 Jul 2022 | FY2023 2 Jul 2023 | FY2024 30 Jun 2024 | FY2025 29 Jun 2025 | FY2026 28 Jun 2026 |
|---|---|---|---|---|---|---|
| Assets | ||||||
| 187.1 | 132.2 | 195.6 | 67.0 | 59.7 | 39.4 | |
| 8.3 | 10.3 | 11.5 | 13.2 | 15.5 | 16.3 | |
| 415.7 | 534.7 | 715.8 | 887.7 | 944.9 | 1,237.5 | |
| 726.2 | 742.7 | 753.5 | 833.9 | 844.4 | 887.8 | |
| 1,782.2 | 1,854.4 | 2,841.3 | 3,114.0 | 3,159.7 | 3,227.4 | |
| Growth | +4.1% | +53.2% | +9.6% | +1.5% | +2.1% | |
| Liabilities | ||||||
| 5.1 | 5.0 | 9.3 | 9.2 | 10.2 | 9.5 | |
| 870.5 | 865.1 | 1,138.7 | 1,129.5 | 1,300.7 | 1,771.8 | |
| calc | 875.6 | 870.1 | 1,148.0 | 1,138.7 | 1,310.9 | 1,781.3 |
| 1,452.1 | 1,662.1 | 2,541.7 | 3,163.9 | 3,331.1 | 3,491.2 | |
| Equity | ||||||
| −266.5 | −312.9 | −219.7 | −303.2 | −313.2 | −349.0 | |
| −275.9 | −13.7 | 155.2 | −177.3 | −298.7 | −398.2 | |
| Growth | −214.2% | |||||
| Per share and net cash | ||||||
| calc | −688.5 | −737.8 | −952.4 | −1,071.7 | −1,251.2 | −1,741.9 |
Lines marked calc are worked out here from filed figures; point at one for how.