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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operations | |||||||||||||||||
| 24.3 | 2.1 | −48.7 | 8.6 | 4.6 | −9.8 | −13.6 | 1.8 | 3.0 | −2.6 | 1.9 | 0.8 | 1.9 | −8.2 | 6.5 | 10.6 | 0.8 | |
| Growth | −91.2% | −2,383.2% | −46.5% | −312.0% | +63.2% | −186.8% | −56.7% | +129.7% | −529.0% | +61.7% | −92.8% | ||||||
| 4.1 | 2.0 | 1.1 | 1.1 | 1.1 | 1.7 | 2.4 | 2.7 | 3.0 | 3.2 | 3.4 | 3.4 | 3.4 | 3.7 | 4.3 | 4.0 | 3.8 | |
| Investment | |||||||||||||||||
| −1.3 | −0.5 | −0.2 | −1.6 | −2.8 | −4.7 | −4.8 | −5.2 | −5.2 | −3.9 | −1.8 | −2.6 | −3.1 | −7.4 | −4.0 | −2.8 | −4.4 | |
| calc | 23.0 | 1.6 | −48.9 | 7.0 | 1.8 | −14.5 | −18.4 | −3.4 | −2.3 | −6.4 | 0.1 | −1.8 | −1.2 | −15.6 | 2.5 | 7.7 | −3.6 |
| Growth | −93.0% | −3,156.9% | −73.8% | −892.4% | −1,324.5% | +211.8% | −146.8% | ||||||||||
| calc | n/a | n/a | −2.86 | 0.45 | 0.13 | −1.05 | −1.41 | −0.27 | n/a | −0.59 | 0.01 | −0.16 | −0.10 | −1.24 | 0.20 | 0.63 | −0.29 |
| −2.3 | 160.0 | −49.4 | 67.2 | 7.6 | −6.9 | 8.2 | −3.8 | 4.2 | −11.9 | −9.8 | 13.4 | −8.1 | −2.2 | −4.0 | 4.0 | −3.1 | |
| Financing | |||||||||||||||||
| −35.7 | −24.5 | −26.6 | −18.4 | −11.9 | −6.9 | −8.0 | −3.0 | −3.0 | −2.8 | −3.2 | −3.0 | −0.4 | 0.4 | −2.9 | −3.2 | −2.5 | |
| −1.4 | −1.9 | −3.3 | −3.6 | −3.3 | −3.3 | −3.1 | −3.0 | −3.0 | −3.1 | −3.1 | −3.1 | −3.2 | −3.3 | −3.4 | −3.4 | −3.4 | |
| −2.2 | −8.8 | −24.0 | −15.0 | −8.7 | −3.9 | −5.0 | n/a | 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. Capital expenditure, dividends and buybacks are shown as money out, so negative.