Closing prices at the end of each trading day, from 19 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.
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|
| Net income | 0.4 | 1.4 | 1.3 | 1.7 | −0.2 | 0.0 | 1.8 |
| Growth | +228.6% | −2.8% | +25.3% | −111.2% | +4,120.0% | ||
| EPS, diluted | n/a | 0.64 | 0.62 | 0.79 | −0.07 | 0.02 | 0.66 |
| Growth | −3.1% | +27.4% | −108.9% | +3,200.0% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.1 | 1.0 | 0.8 | 2.0 | 0.4 | 1.4 | 2.5 |
| Capital expenditure | −0.3 | −0.1 | −0.0 | −0.1 | −2.3 | −0.2 | −0.4 |
| Free cash flow | 0.8 | 0.9 | 0.8 | 1.9 | −1.8 | 1.3 | 2.0 |
| Growth | +22.2% | −16.1% | +143.1% | −196.1% | +59.1% | ||
| Buybacks | n/a | n/a | n/a | n/a | −0.2 | −0.1 | −0.1 |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|
| Cash | 24.3 | 46.0 | 8.4 | 11.8 | 10.5 | 14.4 | 20.8 |
| Shareholders’ equity | 20.8 | 30.3 | 31.2 | 31.3 | 31.3 | 45.7 | 48.0 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 | |||||||
| 24.3 | 46.0 | 8.4 | 11.8 | 10.5 | 14.4 | 20.8 | |
| 2.0 | 1.8 | 1.7 | 2.1 | 4.1 | 3.9 | 3.9 | |
| 170.7 | 213.6 | 220.5 | 238.8 | 219.3 | 238.8 | 261.0 | |
| Growth | +25.2% | +3.2% | +8.3% | −8.2% | +8.9% | +9.3% | |
| Liabilities | |||||||
| 149.9 | 183.8 | 189.3 | 207.5 | 188.0 | 193.1 | 213.1 | |
| Equity | |||||||
| 20.7 | 22.1 | 23.9 | 25.6 | 25.5 | 25.6 | 27.4 | |
| 20.8 | 30.3 | 31.2 | 31.3 | 31.3 | 45.7 | 48.0 | |
| Growth | +45.9% | +2.9% | +0.2% | +0.0% | +46.1% | +4.9% | |
| Per share and net cash | |||||||
| 2.2 | 2.2 | 2.3 | 2.2 | 2.9 | 2.9 | 3.0 | |
| calc | 9.32 | 13.60 | 13.76 | 14.50 | 10.65 | 15.55 | 15.91 |
Lines marked calc are worked out here from filed figures; point at one for how.