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 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 153.9 | 160.0 | 162.4 | 106.5 | 131.9 | 183.7 | 184.8 | 183.5 | 165.8 |
| Growth | +4.0% | +1.5% | −34.4% | +23.8% | +39.3% | +0.6% | −0.7% | −9.7% | |
| Operating income | 7.0 | 5.0 | 3.2 | −7.8 | 6.2 | 9.9 | −4.8 | −4.3 | −4.1 |
| Net income | 4.0 | 4.7 | 2.7 | −4.7 | 12.9 | 9.3 | −5.9 | −3.9 | −11.5 |
| Growth | +15.3% | −42.5% | −275.2% | −28.0% | −163.9% | ||||
| EPS, diluted | 1.14 | 1.31 | 0.76 | −1.34 | 3.58 | 2.58 | −1.65 | −1.08 | −3.18 |
| Growth | +14.9% | −42.0% | −276.3% | −27.9% | −164.0% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 4.6% | 3.1% | 2.0% | −7.3% | 4.7% | 5.4% | −2.6% | −2.3% | −2.5% |
| Net margin | 2.6% | 2.9% | 1.6% | −4.4% | 9.8% | 5.1% | −3.2% | −2.1% | −6.9% |
| Free cash flow margin | −2.3% | 2.8% | 4.4% | −6.6% | 5.4% | 9.6% | 2.5% | 1.2% | −0.9% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 10.4 | 9.6 | 10.6 | −4.5 | 9.3 | 20.3 | 8.4 | 4.7 | 1.8 |
| Capital expenditure | −13.9 | −5.1 | −3.4 | −2.5 | −2.1 | −2.7 | −3.9 | −2.5 | −3.2 |
| Free cash flow | −3.6 | 4.5 | 7.2 | −7.0 | 7.2 | 17.6 | 4.5 | 2.2 | −1.5 |
| Growth | +59.5% | −197.5% | +146.6% | −74.3% | −51.7% | −168.3% | |||
| Dividends paid | −2.6 | −3.4 | −3.5 | −1.8 | 0.0 | −0.9 | −2.3 | −2.0 | 0.0 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 1.4 | 5.0 | 7.2 | 16.9 | 19.2 | 23.4 | 13.4 | 10.3 | 11.3 |
| Total debt | 0.0 | n/a | n/a | 35.6 | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | 1.4 | n/a | n/a | −18.7 | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 40.4 | 42.3 | 41.9 | 36.5 | 50.4 | 59.8 | 50.3 | 44.1 | 32.7 |
| Debt to equity | 0.00 | n/a | n/a | 0.97 | n/a | n/a | n/a | n/a | n/a |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2017 30 Sep 2017 | FY2018 29 Sep 2018 | FY2019 28 Sep 2019 | FY2020 3 Oct 2020 | FY2021 2 Oct 2021 | FY2022 1 Oct 2022 | FY2023 30 Sep 2023 | FY2024 28 Sep 2024 | FY2025 27 Sep 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| 1.4 | 5.0 | 7.2 | 16.9 | 19.2 | 23.4 | 13.4 | 10.3 | 11.3 | |
| 3.4 | 3.5 | 2.6 | 1.7 | 4.1 | 3.2 | 3.3 | 3.5 | 2.0 | |
| 2.0 | 2.1 | 2.2 | 2.6 | 3.5 | 3.7 | 3.1 | 2.3 | 2.0 | |
| 45.2 | 45.3 | 47.8 | 37.7 | 36.2 | 34.7 | 34.3 | 31.6 | 29.2 | |
| 9.9 | 9.9 | 15.6 | 15.6 | 17.4 | 17.4 | 7.4 | 3.4 | 0.0 | |
| 80.1 | 84.7 | 94.7 | 153.3 | 161.2 | 209.5 | 177.0 | 156.0 | 133.5 | |
| Growth | +5.8% | +11.7% | +62.0% | +5.2% | +30.0% | −15.5% | −11.8% | −14.4% | |
| Liabilities | |||||||||
| 0.0 | n/a | n/a | 35.6 | n/a | n/a | n/a | n/a | n/a | |
| calc | 0.0 | n/a | n/a | 35.6 | n/a | n/a | n/a | n/a | n/a |
| 37.6 | 41.0 | 51.9 | 116.2 | 109.8 | 149.4 | 125.2 | 112.4 | 101.4 | |
| Equity | |||||||||
| 27.8 | 29.4 | 28.6 | 23.0 | 35.9 | 44.3 | 36.1 | 30.2 | 18.7 | |
| 40.4 | 42.3 | 41.9 | 36.5 | 50.4 | 59.8 | 50.3 | 44.1 | 32.7 | |
| Growth | +4.6% | −1.0% | −12.7% | +38.0% | +18.6% | −15.9% | −12.2% | −25.9% | |
| Per share and net cash | |||||||||
| calc | 1.4 | n/a | n/a | −18.7 | n/a | n/a | n/a | n/a | n/a |
| 3.4 | 3.5 | 3.5 | 3.5 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | |
| calc | 11.80 | 12.19 | 11.96 | 10.43 | 14.20 | 16.61 | 13.95 | 12.25 | 9.08 |
Lines marked calc are worked out here from filed figures; point at one for how.