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 | 25.5 | 24.4 | 33.6 | 28.4 | 22.5 | 30.9 | 40.2 | 44.6 | 46.3 | 41.6 |
| Growth | −4.6% | +38.0% | −15.6% | −20.7% | +37.1% | +30.2% | +10.9% | +3.8% | −10.0% | |
| Operating income | 2.9 | 0.6 | 3.0 | 3.3 | −2.4 | 2.5 | 6.8 | 9.5 | 9.6 | 7.3 |
| Net income | 2.3 | 0.4 | 2.5 | 3.0 | 1.1 | 2.2 | 6.3 | 9.0 | 9.4 | 8.6 |
| Growth | −81.0% | +473.9% | +19.1% | −64.9% | +110.7% | +180.8% | +43.1% | +4.6% | −9.0% | |
| EPS, diluted | 0.66 | 0.13 | n/a | n/a | n/a | 0.64 | 1.77 | 2.58 | 2.87 | 2.62 |
| Growth | −80.3% | +176.6% | +45.8% | +11.2% | −8.7% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 31.3% | 24.3% | 26.9% | 32.5% | 14.1% | 31.2% | 42.2% | 46.7% | 46.4% | 44.1% |
| Operating margin | 11.4% | 2.7% | 8.9% | 11.6% | −10.4% | 8.0% | 16.9% | 21.3% | 20.8% | 17.6% |
| Net margin | 9.1% | 1.8% | 7.6% | 10.7% | 4.7% | 7.3% | 15.6% | 20.2% | 20.3% | 20.6% |
| Free cash flow margin | −11.5% | −2.6% | 6.5% | 30.3% | 24.0% | 6.2% | 10.8% | 27.1% | 10.5% | 11.7% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −1.1 | 0.3 | 2.7 | 9.8 | 7.0 | 3.3 | 7.7 | 13.2 | 7.5 | 7.0 |
| Capital expenditure | −1.9 | −0.9 | −0.5 | −1.2 | −1.6 | −1.4 | −3.4 | −1.1 | −2.6 | −2.1 |
| Free cash flow | −2.9 | −0.6 | 2.2 | 8.6 | 5.4 | 1.9 | 4.3 | 12.1 | 4.9 | 4.9 |
| Growth | +293.7% | −37.1% | −64.6% | +126.8% | +177.6% | −59.7% | +0.3% | |||
| Buybacks | n/a | n/a | n/a | n/a | n/a | 0.0 | −0.2 | −9.9 | −0.2 | −1.3 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 3.3 | 2.9 | 5.1 | 15.2 | 20.6 | 22.5 | 3.6 | 2.8 | 1.2 | 0.9 |
| Shareholders’ equity | 32.9 | 33.6 | 36.3 | 39.5 | 40.8 | 43.3 | 50.1 | 51.2 | 62.0 | 72.9 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2017 31 May 2017 | FY2018 31 May 2018 | FY2019 31 May 2019 | FY2020 31 May 2020 | FY2021 31 May 2021 | FY2022 31 May 2022 | FY2023 31 May 2023 | FY2024 31 May 2024 | FY2025 31 May 2025 | FY2026 31 May 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| −1.1 | 0.3 | 2.7 | 9.8 | 7.0 | 3.3 | 7.7 | 13.2 | 7.5 | 7.0 | |
| Growth | +772.8% | +270.0% | −28.5% | −52.9% | +132.9% | +71.5% | −43.5% | −6.0% | ||
| 0.9 | 1.0 | 1.1 | 1.1 | 1.2 | 1.3 | 1.5 | 1.7 | 1.7 | 1.9 | |
| Investment | ||||||||||
| −1.9 | −0.9 | −0.5 | −1.2 | −1.6 | −1.4 | −3.4 | −1.1 | −2.6 | −2.1 | |
| calc | −2.9 | −0.6 | 2.2 | 8.6 | 5.4 | 1.9 | 4.3 | 12.1 | 4.9 | 4.9 |
| Growth | +293.7% | −37.1% | −64.6% | +126.8% | +177.6% | −59.7% | +0.3% | |||
| calc | −0.83 | −0.18 | 0.63 | 2.46 | 1.55 | 0.55 | n/a | n/a | n/a | n/a |
| −1.9 | −1.0 | −0.5 | −1.3 | −1.7 | −1.4 | −26.8 | −5.1 | −9.3 | −7.9 | |
| Financing | ||||||||||
| 0.2 | 0.2 | 0.1 | 1.5 | 0.0 | 0.0 | 0.1 | −8.9 | 0.2 | 0.6 | |
| n/a | n/a | n/a | n/a | n/a | 0.0 | −0.2 | −9.9 | −0.2 | −1.3 | |
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.