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 12-31.
Amounts in USD.
Revenue Annual
0
200M
400M
600M
FY09: 87.5M
FY10: 109.9M
FY11: 133.1M
FY12: 157.4M
FY13: 177.8M
FY14: 209.9M
FY15: 239M
FY16: 222.8M
FY17: 218.9M
FY18: 249.8M
FY19: 291.6M
FY20: 366.6M
FY21: 469.6M
FY22: 514.8M
FY23: 402M
FY24: 312.5M
FY25: 243.7M
FY09
FY11
FY13
FY15
FY17
FY19
FY21
FY23
FY25
Gross Profit Annual
0
150M
300M
450M
FY09: 66.4M
FY10: 80.2M
FY11: 99.9M
FY12: 121.8M
FY13: 135.2M
FY14: 157.2M
FY15: 168.7M
FY16: 159.6M
FY17: 160.7M
FY18: 187.4M
FY19: 212.7M
FY20: 260.4M
FY21: 312.7M
FY22: 330.1M
FY23: 285.9M
FY24: 235.1M
FY25: 174.3M
FY09
FY11
FY13
FY15
FY17
FY19
FY21
FY23
FY25
Revenue minus cost of sales. This filer tags no gross profit of its own..
Operating Income Annual
-240M
-160M
-80M
0
80M
160M
240M
FY09: 12.8M
FY10: 14.3M
FY11: 19.6M
FY12: 10.3M
FY13: -4.5M
FY14: -5.2M
FY15: -10.4M
FY16: -19.4M
FY17: -17.8M
FY18: -23.7M
FY19: -87M
FY20: -89.5M
FY21: -93.3M
FY22: -221.9M
FY23: -111.4M
FY24: -183.2M
FY25: -78.7M
FY09
FY11
FY13
FY15
FY17
FY19
FY21
FY23
FY25
Net Income Annual
-240M
-160M
-80M
0
80M
160M
240M
FY09: 7.8M
FY10: 9.3M
FY11: 12M
FY12: 6.4M
FY13: -3.5M
FY14: -7.3M
FY15: -26.4M
FY16: -25.9M
FY17: -18.2M
FY18: -25M
FY19: -96.1M
FY20: -107.6M
FY21: -125M
FY22: -225.7M
FY23: -100.4M
FY24: -134.3M
FY25: -67.2M
FY09
FY11
FY13
FY15
FY17
FY19
FY21
FY23
FY25
Cost of Revenue Annual
0
70M
140M
210M
FY09: 21.1M
FY10: 29.6M
FY11: 33.2M
FY12: 35.6M
FY13: 42.6M
FY14: 52.7M
FY15: 70.3M
FY16: 63.2M
FY17: 58.2M
FY18: 62.5M
FY19: 78.9M
FY20: 106.3M
FY21: 156.9M
FY22: 184.7M
FY23: 116.1M
FY24: 77.4M
FY25: 69.4M
FY09
FY11
FY13
FY15
FY17
FY19
FY21
FY23
FY25
Operating Cash Flow Annual
-75M
-50M
-25M
0
25M
50M
75M
FY09: 21M
FY10: 15.5M
FY11: 25.1M
FY12: 28M
FY13: 17M
FY14: 15.7M
FY15: 21.8M
FY16: 24.6M
FY17: 10.3M
FY18: 4.8M
FY19: -59.2M
FY20: 33.6M
FY21: 3.2M
FY22: -62.1M
FY23: -19.8M
FY24: -15.1M
FY25: -30.4M
FY09
FY11
FY13
FY15
FY17
FY19
FY21
FY23
FY25
Free Cash Flow Annual
-120M
-80M
-40M
0
40M
80M
120M
FY09: 15.6M
FY10: 7.5M
FY11: 17.8M
FY12: 16.8M
FY13: 8.9M
FY14: 5.1M
FY15: 8.9M
FY16: 12.2M
FY17: -7.1M
FY18: -17.2M
FY19: -106.7M
FY20: -8M
FY21: -42.5M
FY22: -110.6M
FY23: -48.4M
FY24: -40.3M
FY25: -42.5M
FY09
FY11
FY13
FY15
FY17
FY19
FY21
FY23
FY25
Operating cash flow minus capital expenditure.
Shares Outstanding Annual
0
30M
60M
90M
FY09: 49M
FY10: 52.9M
FY11: 55M
FY12: 57.1M
FY13: 54.7M
FY14: 54.5M
FY15: 56.5M
FY16: 56.1M
FY17: 56.4M
FY18: 59.2M
FY19: 62.6M
FY20: 65.9M
FY21: 69.6M
FY22: 74.5M
FY23: 5.2M
FY24: 5.9M
FY25: 8.6M
FY09
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
-30.00
-15.00
0.00
15.00
30.00
45.00
Q4 '10: 0.18
Q1 '11: 0.20
Q2 '11: 0.21
Q3 '11: 0.21
Q4 '11: 0.22
Q1 '12: 0.22
Q2 '12: 0.18
Q3 '12: 0.16
Q4 '12: 0.12
Q1 '13: 0.06
Q2 '13: 0.03
Q3 '13: -0.01
Q4 '13: -0.05
Q1 '14: -0.06
Q2 '14: -0.05
Q3 '14: -0.06
Q4 '14: -0.12
Q1 '15: -0.15
Q2 '15: -0.22
Q3 '15: -0.17
Q4 '15: -0.47
Q1 '16: -0.48
Q2 '16: -0.53
Q3 '16: -0.66
Q4 '16: -0.46
Q1 '17: -0.51
Q2 '17: -0.50
Q3 '17: -0.42
Q4 '17: -0.31
Q1 '18: -0.27
Q2 '18: -0.28
Q3 '18: -0.38
Q4 '18: -0.42
Q1 '19: -0.67
Q2 '19: -0.91
Q3 '19: -1.20
Q4 '19: -1.53
Q1 '20: -1.79
Q2 '20: -1.69
Q3 '20: -1.86
Q4 '20: -1.62
Q1 '21: -1.36
Q2 '21: -1.39
Q3 '21: -1.28
Q4 '21: -1.80
Q1 '22: -2.35
Q2 '22: -3.02
Q3 '22: -3.11
Q4 '22: -3.04
Q1 '23: -2.41
Q2 '23: -1.31
Q3 '23: -1.43
Q4 '23: -19.18
Q1 '24: -19.35
Q2 '24: -19.80
Q3 '24: -23.86
Q4 '24: -24.43
Q1 '25: -27.64
Q2 '25: -29.81
Q3 '25: -27.83
Q4 '25: -14.10
Q1 '26: -11.22
Q2 '26: -14.83
Q2 '12
Q2 '14
Q2 '16
Q2 '18
Q2 '20
Q2 '22
Q2 '24
Q2 '26
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.