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 | 417.3 | 439.2 | 487.0 | 385.3 | 485.3 | 452.3 | 492.9 | 537.8 | 565.1 | 579.4 |
| Growth | +5.2% | +10.9% | −20.9% | +26.0% | −6.8% | +9.0% | +9.1% | +5.1% | +2.5% | |
| Operating income | 14.8 | 13.3 | 10.6 | −8.7 | 33.9 | 8.9 | −6.1 | 17.8 | 22.8 | 26.5 |
| Net income | 7.2 | 12.3 | −17.0 | −7.6 | 22.5 | 7.0 | −6.7 | 16.3 | 18.7 | 20.6 |
| Growth | +70.7% | −238.6% | −68.9% | −195.1% | +14.5% | +10.2% | ||||
| EPS, diluted | 1.96 | 3.32 | −4.63 | −2.04 | 5.85 | 1.79 | −1.70 | 4.07 | 4.58 | 5.00 |
| Growth | +69.4% | −239.5% | −69.4% | −195.0% | +12.5% | +9.2% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 14.6% | 12.4% | 11.9% | 9.2% | 16.2% | 12.4% | 8.6% | 12.2% | 15.0% | 16.5% |
| Operating margin | 3.6% | 3.0% | 2.2% | −2.2% | 7.0% | 2.0% | −1.2% | 3.3% | 4.0% | 4.6% |
| Net margin | 1.7% | 2.8% | −3.5% | −2.0% | 4.6% | 1.6% | −1.4% | 3.0% | 3.3% | 3.6% |
| Free cash flow margin | −3.3% | −3.9% | 2.6% | 3.4% | 5.4% | −0.8% | −1.5% | 0.5% | 11.4% | 6.7% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 23.1 | 6.9 | 29.9 | 25.4 | 35.2 | 10.4 | 10.1 | 12.3 | 71.7 | 46.3 |
| Capital expenditure | −37.0 | −24.1 | −17.5 | −12.4 | −8.9 | −14.2 | −17.4 | −9.8 | −7.2 | −7.3 |
| Free cash flow | −13.9 | −17.2 | 12.5 | 13.0 | 26.2 | −3.8 | −7.3 | 2.5 | 64.5 | 39.0 |
| Growth | +4.4% | +101.0% | −114.3% | +2,504.8% | −39.6% | |||||
| Buybacks | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 0.0 | −7.4 |
| Dividends paid | −2.0 | −2.0 | −2.1 | −1.6 | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 8.4 | 8.1 | 7.8 | 11.8 | 14.5 | 8.8 | 20.6 | 25.4 | 84.6 | 108.2 |
| Shareholders’ equity | 151.1 | 162.2 | 163.4 | 152.2 | 181.0 | 188.4 | 185.0 | 200.5 | 221.6 | 238.6 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2017 2 Jul 2017 | FY2018 1 Jul 2018 | FY2019 30 Jun 2019 | FY2020 28 Jun 2020 | FY2021 27 Jun 2021 | FY2022 3 Jul 2022 | FY2023 2 Jul 2023 | FY2024 30 Jun 2024 | FY2025 29 Jun 2025 | FY2026 28 Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 8.4 | 8.1 | 7.8 | 11.8 | 14.5 | 8.8 | 20.6 | 25.4 | 84.6 | 108.2 | |
| 35.5 | 46.7 | 47.3 | 54.4 | 70.9 | 80.5 | 77.6 | 81.6 | 64.7 | 64.3 | |
| 111.6 | 116.5 | 118.1 | 105.1 | 96.4 | 91.7 | 94.4 | 86.2 | 77.4 | 69.8 | |
| 273.7 | 307.2 | 312.7 | 265.5 | 310.6 | 319.1 | 340.9 | 364.3 | 391.5 | 387.5 | |
| Growth | +12.2% | +1.8% | −15.1% | +17.0% | +2.8% | +6.8% | +6.9% | +7.5% | −1.0% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | 138.7 | 145.0 | 122.0 | |
| Equity | ||||||||||
| 225.9 | 236.2 | 221.1 | 211.9 | 234.0 | 241.0 | 234.3 | 250.6 | 269.3 | 289.9 | |
| 151.1 | 162.2 | 163.4 | 152.2 | 181.0 | 188.4 | 185.0 | 200.5 | 221.6 | 238.6 | |
| Growth | +7.3% | +0.8% | −6.8% | +18.9% | +4.1% | −1.8% | +8.4% | +10.5% | +7.7% | |
| Per share and net cash | ||||||||||
| 3.6 | 3.6 | 3.7 | 3.7 | 3.8 | 3.9 | 3.9 | 4.0 | 4.0 | 4.0 | |
| calc | 42.01 | 44.61 | 44.26 | 40.60 | 47.57 | 48.60 | 47.08 | 50.28 | 54.86 | 60.00 |
Lines marked calc are worked out here from filed figures; point at one for how.