Every figure below is the company's own, as filed. Nothing is estimated and
nothing is smoothed — a period the filing does not support is left blank rather than
drawn.
Quarters are the company's own, counted from its financial
year ending 05-25.
Amounts in USD.
Revenue Annual
0
200M
400M
600M
FY10: 238.2M
FY11: 276.7M
FY12: 317.6M
FY13: 441.7M
FY14: 476.8M
FY15: 539.3M
FY16: 476.9M
FY17: 469.8M
FY18: 524.2M
FY19: 557.6M
FY20: 160.1M
FY21: 100.9M
FY22: 111.3M
FY23: 103.3M
FY24: 128.3M
FY25: 128.9M
FY11
FY13
FY15
FY17
FY19
FY21
FY23
FY25
Gross Profit Annual
0
30M
60M
90M
FY10: 33.8M
FY11: 46.7M
FY12: 52.1M
FY13: 62.8M
FY14: 62.6M
FY15: 65.4M
FY16: 66.8M
FY17: 79.2M
FY18: 78.3M
FY19: 81M
FY20: 39.4M
FY21: 38.9M
FY22: 39.1M
FY23: 28M
FY24: 41.9M
FY25: 40.3M
FY11
FY13
FY15
FY17
FY19
FY21
FY23
FY25
Operating Income Annual
-27M
-18M
-9M
0
9M
18M
27M
FY10: 8M
FY11: 8M
FY12: 14.6M
FY13: 24.9M
FY14: 20.2M
FY15: 18.5M
FY16: -20.6M
FY17: 14.7M
FY18: 13.6M
FY19: 5.5M
FY20: -25.9M
FY21: -8.8M
FY22: -11.8M
FY23: -21.8M
FY24: -8.8M
FY25: -17.2M
FY11
FY13
FY15
FY17
FY19
FY21
FY23
FY25
Net Income Annual
-120M
-80M
-40M
0
40M
80M
120M
FY10: 4M
FY11: 3.9M
FY12: 12.7M
FY13: 22.6M
FY14: 19.1M
FY15: 13.5M
FY16: -11.6M
FY17: 10.6M
FY18: 24.8M
FY19: 411K
FY20: -38.2M
FY21: -32.3M
FY22: -116.7M
FY23: -99.6M
FY24: 12M
FY25: -38.7M
FY11
FY13
FY15
FY17
FY19
FY21
FY23
FY25
Cost of Revenue Annual
0
200M
400M
600M
FY10: 204.5M
FY11: 230M
FY12: 265.4M
FY13: 378.9M
FY16: 410.1M
FY17: 390.6M
FY18: 445.9M
FY19: 476.6M
FY20: 120.7M
FY21: 61.9M
FY22: 72.2M
FY23: 75.3M
FY24: 86.4M
FY25: 88.6M
FY11
FY13
FY17
FY19
FY21
FY23
FY25
Operating Cash Flow Annual
-30M
-15M
0
15M
30M
45M
FY10: 7.5M
FY11: 14.5M
FY12: 22.2M
FY13: 21.2M
FY14: 21M
FY15: 26.6M
FY16: 20.8M
FY17: 29.8M
FY18: 19.8M
FY19: 16M
FY20: -17M
FY21: 16.5M
FY22: -22.6M
FY23: -17.4M
FY24: 257K
FY25: -206K
FY11
FY13
FY15
FY17
FY19
FY21
FY23
FY25
Free Cash Flow Annual
-60M
-40M
-20M
0
20M
40M
60M
FY10: 2.3M
FY11: 7.8M
FY12: 16.8M
FY13: 12.4M
FY14: 6.2M
FY15: 9.1M
FY16: -18.9M
FY17: 6.8M
FY18: -13.8M
FY19: -28.7M
FY20: -29.3M
FY21: -2.8M
FY22: -48.8M
FY24: -18.1M
FY25: -13.6M
FY10
FY12
FY14
FY16
FY18
FY20
FY22
FY25
Operating cash flow minus capital expenditure.
Shares Outstanding Annual
0
15M
30M
45M
FY10: 26.6K
FY11: 26.6M
FY12: 26.1M
FY13: 26.6K
FY14: 27.1M
FY15: 27.3M
FY16: 27M
FY17: 27.7M
FY18: 27.9M
FY19: 28.6M
FY20: 29.2M
FY21: 29.3M
FY22: 29.5M
FY23: 30M
FY24: 36.7M
FY25: 34.8M
FY11
FY13
FY15
FY17
FY19
FY21
FY23
FY25
Weighted average diluted, as the filer reports it for each period. An average cannot be added across periods, so this one is always shown per period the filer tagged rather than as a trailing year.
EPS TTM
-4.50
-3.00
-1.50
0.00
1.50
3.00
4.50
Q2 '13: 0.80
Q3 '13: 0.80
Q4 '13: 0.86
Q1 '14: 0.87
Q2 '14: 0.66
Q3 '14: 0.72
Q4 '14: 0.72
Q1 '15: 0.63
Q4 '15: 0.50
Q1 '16: 0.52
Q2 '16: 0.47
Q3 '16: -0.45
Q4 '16: -0.43
Q1 '17: -0.42
Q2 '17: -0.44
Q3 '17: 0.47
Q4 '17: 0.39
Q1 '18: 0.35
Q2 '18: 0.32
Q3 '18: 0.76
Q4 '18: 0.89
Q1 '19: 0.82
Q2 '19: 0.78
Q3 '19: 0.25
Q4 '19: 0.01
Q1 '20: -0.16
Q2 '20: -0.37
Q3 '20: -0.80
Q4 '20: -1.30
Q1 '21: -1.52
Q2 '21: -1.74
Q3 '21: -1.54
Q4 '21: -1.06
Q1 '22: -1.00
Q2 '22: -1.85
Q3 '22: -2.11
Q4 '22: -3.95
Q1 '23: -4.00
Q2 '23: -3.13
Q3 '23: -3.88
Q4 '23: -3.32
Q1 '24: -3.30
Q2 '24: -2.48
Q3 '24: -0.86
Q4 '24: 0.33
Q1 '25: 0.15
Q2 '25: -0.49
Q3 '25: -1.33
Q4 '25: -1.26
Q4 '14
Q1 '17
Q4 '18
Q3 '20
Q2 '22
Q1 '24
Q4 '25
The filer's own published earnings a share for each quarter, four quarters added up. The company page divides trailing net income by the share count instead, which lands within about 1% of this and is not the same sum, so the two are named differently rather than presented as one figure.