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 | 32.0 | 28.7 | 26.9 | 26.7 | 39.9 | 37.8 | 34.9 | 32.8 | 23.4 | 25.3 |
| Growth | −10.3% | −6.1% | −0.7% | +49.2% | −5.2% | −7.8% | −5.9% | −28.6% | +8.0% | |
| Operating income | 6.7 | 2.8 | 0.8 | 1.9 | 7.4 | 2.4 | 1.4 | −6.3 | −6.8 | −6.0 |
| Net income | 5.2 | 1.7 | 0.3 | 1.8 | 5.8 | 1.1 | 1.2 | −4.1 | −5.8 | −4.4 |
| Growth | −66.6% | −84.9% | +577.3% | +229.8% | −80.4% | +1.7% | −449.3% | |||
| EPS, diluted | 0.14 | 0.05 | 0.01 | 0.05 | n/a | 0.03 | 0.03 | −0.10 | −0.14 | −0.10 |
| Growth | −64.3% | −80.0% | +400.0% | +0.0% | −433.3% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 84.8% | 79.4% | 74.3% | 75.8% | 76.7% | 75.7% | 74.9% | 73.4% | 86.5% | 92.6% |
| Operating margin | 21.0% | 9.8% | 2.8% | 7.2% | 18.6% | 6.3% | 4.1% | −19.1% | −29.2% | −23.8% |
| Net margin | 16.2% | 6.0% | 1.0% | 6.6% | 14.7% | 3.0% | 3.3% | −12.4% | −24.8% | −17.3% |
| Free cash flow margin | n/a | n/a | n/a | n/a | n/a | n/a | 5.0% | −6.0% | −14.4% | −9.3% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 5.2 | 3.0 | 0.9 | 1.7 | 7.2 | −0.6 | 1.9 | −1.9 | −3.3 | −2.3 |
| Capital expenditure | n/a | n/a | n/a | n/a | n/a | n/a | −0.1 | −0.1 | −0.1 | −0.0 |
| Free cash flow | n/a | n/a | n/a | n/a | n/a | n/a | 1.8 | −2.0 | −3.4 | −2.3 |
| Growth | −211.9% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 6.7 | 7.5 | 6.5 | 9.8 | 16.1 | 12.9 | 8.2 | 5.5 | 5.0 | 2.9 |
| Shareholders’ equity | 13.2 | 17.0 | 17.2 | 19.1 | 25.3 | 29.0 | 30.4 | 26.6 | 23.0 | 19.2 |
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 | ||||||||||
| 6.7 | 7.5 | 6.5 | 9.8 | 16.1 | 12.9 | 8.2 | 5.5 | 5.0 | 2.9 | |
| 0.9 | 1.1 | 0.9 | 0.7 | 1.1 | 1.0 | 3.0 | 2.7 | 1.8 | 2.9 | |
| 0.4 | 0.9 | 1.0 | 1.2 | 2.0 | 2.2 | 2.3 | 2.2 | 0.9 | 1.1 | |
| 1.2 | 1.1 | 0.8 | 1.2 | 1.6 | n/a | 1.3 | 1.2 | 0.6 | 0.0 | |
| 0.5 | 0.9 | 0.9 | 0.9 | 1.0 | 2.3 | 2.3 | 2.2 | 2.2 | n/a | |
| 19.6 | 23.1 | 21.3 | 24.3 | 31.5 | 35.3 | 35.3 | 32.9 | 30.4 | 24.0 | |
| Growth | +17.9% | −8.0% | +14.3% | +29.7% | +12.1% | −0.1% | −6.8% | −7.5% | −21.2% | |
| Liabilities | ||||||||||
| 4.4 | 6.1 | 4.1 | 5.1 | 6.2 | 6.3 | 4.9 | 6.3 | 7.4 | 4.8 | |
| Equity | ||||||||||
| 5.9 | 7.6 | 8.2 | 9.9 | 15.8 | 16.9 | 18.1 | 14.0 | 8.2 | 3.8 | |
| 13.2 | 17.0 | 17.2 | 19.1 | 25.3 | 29.0 | 30.4 | 26.6 | 23.0 | 19.2 | |
| Growth | +28.6% | +1.3% | +11.4% | +32.0% | +14.8% | +4.6% | −12.4% | −13.6% | −16.4% | |
| Per share and net cash | ||||||||||
| 29.6 | 29.6 | 37.2 | 37.4 | 37.5 | 39.4 | 39.4 | 40.1 | 42.8 | 42.7 | |
| calc | 0.45 | 0.57 | 0.46 | 0.51 | 0.67 | 0.74 | 0.77 | 0.66 | 0.54 | 0.45 |
Lines marked calc are worked out here from filed figures; point at one for how.