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 | 21.9 | 22.5 | 27.2 | 34.8 | 38.0 | 42.0 | 46.1 | 53.8 | 66.6 | 77.5 |
| Growth | +2.4% | +21.0% | +28.2% | +9.2% | +10.5% | +9.6% | +16.8% | +23.7% | +16.5% | |
| Operating income | 2.7 | 2.4 | 5.0 | 7.1 | 4.5 | 5.1 | 5.8 | 7.2 | 10.7 | 13.0 |
| Net income | 5.1 | 1.6 | 4.1 | 6.1 | 6.2 | 4.6 | 7.1 | 2.1 | 9.0 | 13.7 |
| Growth | −68.1% | +155.9% | +47.3% | +0.9% | −25.9% | +54.7% | −69.9% | +322.1% | +52.2% | |
| EPS, diluted | 1.25 | 0.37 | 0.97 | 1.50 | 1.57 | 1.21 | 1.95 | 0.60 | 2.67 | 4.12 |
| Growth | −70.4% | +162.2% | +54.6% | +4.7% | −22.9% | +61.2% | −69.2% | +345.0% | +54.3% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 32.7% | 35.4% | 36.0% | 37.7% | 35.7% | 31.2% | 27.7% | 27.0% | 29.3% | 31.4% |
| Operating margin | 12.5% | 10.6% | 18.4% | 20.3% | 11.9% | 12.2% | 12.5% | 13.3% | 16.1% | 16.8% |
| Net margin | 23.2% | 7.2% | 15.3% | 17.5% | 16.2% | 10.9% | 15.3% | 4.0% | 13.5% | 17.6% |
| Free cash flow margin | 12.0% | 9.7% | 7.1% | 12.7% | −10.1% | −5.9% | n/a | n/a | −4.4% | 8.7% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 3.2 | 3.1 | 3.3 | 4.9 | −2.1 | −0.8 | 5.5 | 6.2 | −1.7 | 7.2 |
| Capital expenditure | −0.6 | −0.9 | −1.4 | −0.5 | −1.8 | −1.6 | n/a | n/a | −1.2 | −0.5 |
| Free cash flow | 2.6 | 2.2 | 1.9 | 4.4 | −3.8 | −2.5 | n/a | n/a | −2.9 | 6.8 |
| Growth | −17.3% | −10.8% | +128.3% | −186.9% | ||||||
| Buybacks | −0.3 | −0.2 | −4.0 | −3.4 | −5.5 | −1.6 | −1.5 | −3.5 | −3.5 | −3.4 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 4.2 | 5.2 | 7.7 | 6.4 | 3.7 | 0.8 | 2.9 | 2.6 | 0.4 | 8.2 |
| Total debt | n/a | n/a | 4.6 | 4.0 | 12.8 | 13.6 | 12.8 | 12.0 | 15.4 | 17.5 |
| Net cash (debt) | n/a | n/a | 3.1 | 2.4 | −9.1 | −12.7 | −9.9 | −9.3 | −15.0 | −9.3 |
| Shareholders’ equity | 13.7 | 17.3 | 17.0 | 19.1 | 21.1 | 25.4 | 31.6 | 30.9 | 36.6 | 47.6 |
| Debt to equity | n/a | n/a | 0.27 | 0.21 | 0.61 | 0.53 | 0.41 | 0.39 | 0.42 | 0.37 |
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 | ||||||||||
| 4.2 | 5.2 | 7.7 | 6.4 | 3.7 | 0.8 | 2.9 | 2.6 | 0.4 | 8.2 | |
| 3.5 | 3.0 | 4.1 | 5.2 | 10.9 | 15.4 | 10.0 | 13.9 | 16.4 | 21.2 | |
| 3.1 | 4.4 | 6.2 | 8.2 | 8.4 | 12.7 | 16.2 | 15.3 | 22.2 | 21.5 | |
| 1.4 | 1.8 | 2.7 | 2.7 | 3.8 | 4.8 | 5.1 | 5.0 | 5.2 | 5.4 | |
| 0.1 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 6.5 | |
| 16.4 | 19.9 | 25.5 | 31.1 | 40.3 | 49.1 | 51.8 | 52.5 | 61.2 | 74.5 | |
| Growth | +21.8% | +28.1% | +22.0% | +29.5% | +21.7% | +5.6% | +1.3% | +16.6% | +21.8% | |
| Liabilities | ||||||||||
| n/a | n/a | 4.6 | 4.0 | 12.8 | 13.6 | 12.8 | 12.0 | 15.4 | 17.5 | |
| calc | n/a | n/a | 4.6 | 4.0 | 12.8 | 13.6 | 12.8 | 12.0 | 15.4 | 17.5 |
| 2.6 | 2.6 | 8.5 | 12.1 | 20.2 | 23.7 | 20.2 | 21.6 | 24.6 | 26.9 | |
| Equity | ||||||||||
| −4.0 | −2.4 | 1.7 | 7.9 | 12.1 | 17.7 | 24.8 | 27.0 | 35.9 | 47.6 | |
| 13.7 | 17.3 | 17.0 | 19.1 | 21.1 | 25.4 | 31.6 | 30.9 | 36.6 | 47.6 | |
| Growth | +26.0% | −1.6% | +12.1% | +10.8% | +20.4% | +24.2% | −2.3% | +18.7% | +30.0% | |
| Per share and net cash | ||||||||||
| calc | n/a | n/a | 3.1 | 2.4 | −9.1 | −12.7 | −9.9 | −9.3 | −15.0 | −9.3 |
| 4.0 | 4.3 | 4.0 | 3.8 | 3.6 | 3.6 | 3.5 | 3.4 | 3.3 | 3.2 | |
| calc | 3.41 | 3.99 | 4.21 | 5.00 | 5.80 | 7.07 | 8.91 | 9.18 | 11.23 | 14.95 |
Lines marked calc are worked out here from filed figures; point at one for how.