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 | 25.7 | 28.0 | 28.8 | 31.1 | 31.8 | 32.9 | 37.7 | 44.6 | 49.1 | 48.3 |
| Growth | +8.8% | +2.8% | +7.9% | +2.2% | +3.7% | +14.5% | +18.4% | +9.9% | −1.5% | |
| Operating income | −3.1 | −2.0 | −1.3 | −0.9 | −0.3 | −1.6 | 0.2 | −0.8 | 2.5 | 3.6 |
| Net income | −2.3 | −1.7 | −1.0 | −0.7 | −0.3 | −1.6 | 0.6 | −3.8 | 1.3 | 2.8 |
| Growth | −762.4% | +123.0% | ||||||||
| EPS, diluted | n/a | n/a | n/a | n/a | n/a | −0.06 | 0.02 | −0.13 | 0.04 | 0.09 |
| Growth | −750.0% | +125.0% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 23.7% | 26.2% | 29.0% | 31.0% | 32.4% | 36.5% | 39.0% | 44.0% | 49.3% | 51.9% |
| Operating margin | −12.0% | −7.0% | −4.4% | −2.7% | −0.9% | −5.0% | 0.6% | −1.7% | 5.1% | 7.4% |
| Net margin | −8.9% | −6.0% | −3.3% | −2.1% | −0.9% | −5.0% | 1.5% | −8.5% | 2.6% | 5.8% |
| Free cash flow margin | −1.9% | −2.3% | 1.9% | 7.8% | 5.8% | −1.4% | 8.8% | 7.8% | 14.3% | 10.8% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −0.4 | −0.6 | 0.6 | 2.4 | 1.9 | −0.4 | 3.4 | 3.6 | 7.0 | 5.3 |
| Capital expenditure | −0.1 | −0.0 | −0.0 | 0.0 | −0.0 | −0.0 | −0.0 | −0.1 | −0.0 | −0.0 |
| Free cash flow | −0.5 | −0.6 | 0.6 | 2.4 | 1.8 | −0.5 | 3.3 | 3.5 | 7.0 | 5.2 |
| Growth | +331.4% | −23.6% | −125.0% | +4.3% | +101.3% | −25.3% | ||||
| Buybacks | −0.2 | −0.2 | −0.2 | −0.3 | −0.2 | −0.1 | −0.1 | −0.6 | −0.9 | −0.1 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 5.8 | 4.9 | 5.4 | 9.3 | 11.0 | 10.6 | 13.5 | 6.1 | 12.2 | 12.6 |
| Shareholders’ equity | 4.3 | 3.3 | 3.0 | 4.9 | 5.4 | 4.9 | 7.3 | 11.7 | 13.9 | 20.7 |
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 | ||||||||||
| 5.8 | 4.9 | 5.4 | 9.3 | 11.0 | 10.6 | 13.5 | 6.1 | 12.2 | 12.6 | |
| 5.5 | 4.3 | 4.5 | 4.4 | 4.7 | 5.3 | 6.2 | 6.9 | 7.2 | 7.0 | |
| 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | |
| n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 16.3 | 16.4 | 16.4 | |
| 12.6 | 10.0 | 10.4 | 14.8 | 16.9 | 17.0 | 21.8 | 41.9 | 46.1 | 45.7 | |
| Growth | −20.7% | +4.5% | +42.2% | +14.2% | +0.6% | +28.2% | +91.7% | +10.2% | −1.0% | |
| Liabilities | ||||||||||
| 8.2 | 6.7 | 7.4 | 10.0 | n/a | n/a | 14.5 | 30.2 | 32.2 | 25.0 | |
| Equity | ||||||||||
| −17.9 | −19.6 | −20.5 | −21.2 | −21.5 | −23.1 | −22.5 | −26.3 | −25.0 | −22.2 | |
| 4.3 | 3.3 | 3.0 | 4.9 | 5.4 | 4.9 | 7.3 | 11.7 | 13.9 | 20.7 | |
| Growth | −24.5% | −7.6% | +60.3% | +11.7% | −10.0% | +50.1% | +59.5% | +19.1% | +48.7% | |
| Per share and net cash | ||||||||||
| 23.9 | 24.0 | 24.4 | 26.0 | 26.5 | 27.1 | 29.5 | 32.3 | 32.5 | 33.5 | |
| calc | 0.18 | 0.14 | 0.12 | 0.19 | 0.20 | 0.18 | 0.25 | 0.36 | 0.43 | 0.62 |
Lines marked calc are worked out here from filed figures; point at one for how.