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 | 136.9 | 163.2 | 166.7 | 155.9 | 176.9 | 224.6 | 262.7 | 196.5 | 208.9 | 228.6 |
| Growth | +19.2% | +2.1% | −6.5% | +13.5% | +26.9% | +16.9% | −25.2% | +6.3% | +9.4% | |
| Operating income | −5.8 | 3.6 | −6.8 | −1.7 | 2.9 | 16.0 | 25.0 | 0.3 | −2.5 | 6.5 |
| Net income | −6.9 | 3.8 | −7.3 | −1.8 | 1.7 | 17.9 | 22.3 | 0.1 | −1.1 | 6.4 |
| Growth | −291.7% | +983.2% | +24.6% | −99.7% | −1,973.8% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 32.1% | 33.7% | 31.0% | 31.9% | 33.2% | 31.9% | 31.9% | 30.5% | 31.0% | 31.2% |
| Operating margin | −4.2% | 2.2% | −4.1% | −1.1% | 1.6% | 7.1% | 9.5% | 0.2% | −1.2% | 2.8% |
| Net margin | −5.1% | 2.3% | −4.4% | −1.2% | 0.9% | 8.0% | 8.5% | 0.0% | −0.5% | 2.8% |
| Free cash flow margin | −2.5% | −1.4% | −3.9% | 0.1% | −1.0% | −0.5% | −5.9% | 1.3% | 3.7% | −1.6% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.8 | 3.0 | −2.6 | 1.9 | 0.8 | 1.9 | −8.2 | 6.5 | 10.6 | 0.8 |
| Capital expenditure | −5.2 | −5.2 | −3.9 | −1.8 | −2.6 | −3.1 | −7.4 | −4.0 | −2.8 | −4.4 |
| Free cash flow | −3.4 | −2.3 | −6.4 | 0.1 | −1.8 | −1.2 | −15.6 | 2.5 | 7.7 | −3.6 |
| Growth | −1,324.5% | +211.8% | −146.8% | |||||||
| Dividends paid | −3.0 | −3.0 | −3.1 | −3.1 | −3.1 | −3.2 | −3.3 | −3.4 | −3.4 | −3.4 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 55.3 | 60.5 | 42.0 | 30.5 | 43.3 | 35.5 | 25.0 | 24.3 | 35.9 | 31.8 |
| Shareholders’ equity | 132.3 | 135.2 | 123.8 | 118.7 | 121.6 | 135.8 | 159.3 | 158.0 | 156.7 | 163.7 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2010 29 May 2010 | FY2011 28 May 2011 | FY2012 2 Jun 2012 | FY2013 1 Jun 2013 | FY2014 31 May 2014 | FY2015 30 May 2015 | FY2016 28 May 2016 | FY2017 27 May 2017 | FY2018 2 Jun 2018 | FY2019 1 Jun 2019 | FY2020 30 May 2020 | FY2021 29 May 2021 | FY2022 28 May 2022 | FY2023 27 May 2023 | FY2024 1 Jun 2024 | FY2025 31 May 2025 | FY2026 30 May 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||
| 29.0 | 171.0 | 43.9 | 102.0 | 102.8 | 74.5 | 60.5 | 55.3 | 60.5 | 42.0 | 30.5 | 43.3 | 35.5 | 25.0 | 24.3 | 35.9 | 31.8 | |
| n/a | 22.4 | 19.7 | 18.3 | 18.4 | 20.8 | 24.9 | 20.8 | 22.9 | 24.3 | 20.2 | 25.1 | 29.9 | 30.1 | 24.8 | 24.1 | 33.2 | |
| n/a | 30.9 | 34.7 | 34.0 | 33.9 | 38.8 | 45.4 | 42.7 | 50.7 | 53.2 | 57.5 | 63.5 | 80.4 | 110.4 | 110.1 | 102.8 | 103.0 | |
| n/a | 5.2 | 4.4 | 5.1 | 7.2 | 10.1 | 13.0 | 15.8 | 18.2 | 19.1 | 17.7 | 17.1 | 17.0 | 20.8 | 20.7 | 18.4 | 19.0 | |
| n/a | n/a | 1.3 | 1.5 | 0.0 | 0.0 | 6.3 | 6.3 | 6.3 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| n/a | 314.1 | 231.4 | 217.3 | 203.5 | 185.0 | 168.1 | 157.5 | 166.3 | 153.0 | 150.7 | 156.8 | 179.8 | 198.0 | 192.4 | 195.8 | 202.0 | |
| Growth | −26.3% | −6.1% | −6.3% | −9.1% | −9.1% | −6.3% | +5.6% | −8.0% | −1.5% | +4.0% | +14.7% | +10.1% | −2.8% | +1.8% | +3.2% | ||
| Liabilities | |||||||||||||||||
| n/a | 92.0 | 31.2 | 32.1 | 28.7 | 28.3 | 26.5 | 25.1 | 31.1 | 29.3 | 32.1 | 35.2 | 44.0 | 38.7 | 34.5 | 39.2 | 38.3 | |
| Equity | |||||||||||||||||
| n/a | 98.9 | 104.1 | 101.8 | 98.0 | 89.1 | 79.3 | 69.3 | 70.1 | 59.7 | 54.8 | 53.3 | 68.0 | 87.0 | 83.7 | 79.3 | 82.3 | |
| 129.9 | 222.0 | 200.2 | 185.2 | 174.8 | 156.7 | 141.7 | 132.3 | 135.2 | 123.8 | 118.7 | 121.6 | 135.8 | 159.3 | 158.0 | 156.7 | 163.7 | |
| Growth | +71.0% | −9.8% | −7.5% | −5.6% | −10.4% | −9.6% | −6.6% | +2.2% | −8.5% | −4.1% | +2.4% | +11.8% | +17.3% | −0.9% | −0.8% | +4.5% | |
| Per share and net cash | |||||||||||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | 10.7 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| calc | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 12.35 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
Lines marked calc are worked out here from filed figures; point at one for how.