Closing prices at the end of each trading day, from 13 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 | 1,318.5 | 712.4 | 729.4 | 603.3 | 415.7 | 821.4 | 887.4 | 1,027.1 | 1,039.2 | 1,153.8 |
| Growth | −46.0% | +2.4% | −17.3% | −31.1% | +97.6% | +8.0% | +15.7% | +1.2% | +11.0% | |
| Operating income | −56.3 | −18.2 | −58.2 | −93.9 | −78.4 | 86.1 | 85.2 | 146.0 | 14.8 | 28.9 |
| Net income | −72.7 | 141.6 | 11.4 | −182.4 | −14.0 | 51.1 | 47.8 | 58.8 | −22.4 | 7.8 |
| Growth | −91.9% | −1,696.1% | −6.5% | +23.0% | −138.2% | |||||
| EPS, diluted | −3.05 | 5.94 | 0.48 | −7.62 | −0.58 | 2.10 | 1.89 | 2.44 | −0.93 | 0.32 |
| Growth | −91.9% | −1,687.5% | −10.0% | +29.1% | −138.1% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −4.3% | −2.6% | −8.0% | −15.6% | −18.9% | 10.5% | 9.6% | 14.2% | 1.4% | 2.5% |
| Net margin | −5.5% | 19.9% | 1.6% | −30.2% | −3.4% | 6.2% | 5.4% | 5.7% | −2.2% | 0.7% |
| Free cash flow margin | 13.6% | 3.6% | −3.8% | −59.5% | −8.6% | 21.6% | 17.0% | 8.8% | 8.5% | 5.3% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 223.5 | 217.6 | 161.3 | 3.6 | −35.3 | 178.1 | 152.5 | 92.1 | 91.6 | 62.7 |
| Capital expenditure | −44.2 | −191.9 | −188.8 | −362.5 | −0.5 | −0.9 | −1.2 | −1.5 | −3.6 | −1.4 |
| Free cash flow | 179.3 | 25.7 | −27.6 | −358.9 | −35.8 | 177.1 | 151.3 | 90.7 | 88.0 | 61.3 |
| Growth | −85.7% | −207.3% | −14.6% | −40.1% | −3.0% | −30.4% | ||||
| Buybacks | −148.0 | −11.8 | 0.0 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a |
| Dividends paid | n/a | n/a | n/a | n/a | 0.0 | 0.0 | −170.9 | −0.7 | −0.6 | −0.5 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.9 | 1.1 | 4.3 | 77.9 | 64.9 | 91.0 | 40.4 | 89.1 | 144.6 | 164.5 |
| Total debt | 105.4 | 105.7 | 6.0 | 350.0 | 355.0 | 220.0 | 295.0 | 275.0 | 267.0 | 242.0 |
| Net cash (debt) | −104.5 | −104.6 | −1.7 | −272.1 | −290.1 | −129.0 | −254.6 | −185.9 | −122.4 | −77.5 |
| Shareholders’ equity | 2,408.2 | 2,536.5 | 2,620.5 | −207.0 | −204.3 | −147.1 | −337.2 | −266.3 | −281.4 | −263.3 |
| Debt to equity | 0.04 | 0.04 | 0.00 | n/a | n/a | n/a | n/a | 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 | 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 | ||||||||||
| 0.9 | 1.1 | 4.3 | 77.9 | 64.9 | 91.0 | 40.4 | 89.1 | 144.6 | 164.5 | |
| 102.1 | 100.7 | 15.5 | 7.4 | 74.2 | 47.2 | n/a | n/a | n/a | n/a | |
| 1,159.3 | 1,253.7 | 31.3 | 39.6 | 35.7 | 32.9 | 30.5 | 28.5 | 29.0 | 27.2 | |
| 380.1 | 392.5 | 227.0 | 227.0 | 227.0 | 227.0 | 226.5 | 226.5 | 226.5 | 226.5 | |
| 3,712.8 | 3,736.2 | 3,763.8 | 1,233.8 | 1,309.9 | 1,302.0 | 1,315.0 | 1,346.3 | 1,473.0 | 1,537.7 | |
| Growth | +0.6% | +0.7% | −67.2% | +6.2% | −0.6% | +1.0% | +2.4% | +9.4% | +4.4% | |
| Liabilities | ||||||||||
| 0.0 | 4.4 | 6.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 105.4 | 101.3 | 0.0 | 350.0 | 355.0 | 220.0 | 295.0 | 275.0 | 267.0 | 242.0 | |
| calc | 105.4 | 105.7 | 6.0 | 350.0 | 355.0 | 220.0 | 295.0 | 275.0 | 267.0 | 242.0 |
| 1,212.3 | 1,105.5 | 1,057.4 | 1,437.2 | 1,511.8 | 1,447.3 | 1,652.3 | 1,612.6 | 1,754.4 | 1,800.9 | |
| Equity | ||||||||||
| −148.4 | −11.1 | 29.0 | −43.6 | −78.9 | −35.7 | −173.9 | −115.1 | −137.6 | −129.9 | |
| 2,408.2 | 2,536.5 | 2,620.5 | −207.0 | −204.3 | −147.1 | −337.2 | −266.3 | −281.4 | −263.3 | |
| Growth | +5.3% | +3.3% | −107.9% | |||||||
| Per share and net cash | ||||||||||
| calc | −104.5 | −104.6 | −1.7 | −272.1 | −290.1 | −129.0 | −254.6 | −185.9 | −122.4 | −77.5 |
Lines marked calc are worked out here from filed figures; point at one for how.