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.
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 21.6 | 20.7 | 19.7 | 22.9 | 22.4 | 25.0 | 25.6 | 30.3 | 24.5 | 23.0 |
| Growth | −3.9% | −4.8% | +16.0% | −2.1% | +11.4% | +2.7% | +18.1% | −19.1% | −6.2% | |
| Operating income | −0.4 | −1.7 | −3.1 | −1.5 | −3.9 | 0.5 | 0.6 | 1.5 | 0.5 | 0.3 |
| Net income | −0.8 | −1.6 | −3.4 | −1.4 | −2.1 | 0.2 | 0.1 | 0.3 | 0.3 | 1.0 |
| Growth | −54.0% | +173.0% | +15.1% | +236.7% | ||||||
| EPS, diluted | −0.20 | −0.39 | −0.81 | −0.33 | −0.48 | 0.05 | 0.02 | 0.05 | 0.06 | 0.20 |
| Growth | −60.0% | +150.0% | +20.0% | +233.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 24.7% | 19.7% | 17.8% | 17.2% | 10.7% | 26.4% | 27.1% | 28.3% | 29.8% | 27.3% |
| Operating margin | −2.0% | −8.3% | −15.7% | −6.5% | −17.4% | 2.1% | 2.4% | 5.1% | 1.9% | 1.3% |
| Net margin | −3.8% | −7.9% | −17.2% | −6.2% | −9.4% | 0.9% | 0.4% | 0.9% | 1.3% | 4.5% |
| Free cash flow margin | 9.8% | 1.1% | −7.9% | 1.6% | −6.9% | −6.4% | −2.8% | −3.0% | 7.8% | −6.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 2.4 | 0.7 | −1.1 | 0.8 | −0.9 | −1.0 | 1.0 | −0.1 | 2.6 | −0.9 |
| Capital expenditure | −0.3 | −0.5 | −0.4 | −0.4 | −0.7 | −0.6 | −1.7 | −0.8 | −0.7 | −0.6 |
| Free cash flow | 2.1 | 0.2 | −1.6 | 0.4 | −1.5 | −1.6 | −0.7 | −0.9 | 1.9 | −1.5 |
| Growth | −88.9% | −764.3% | −529.6% | −180.5% | ||||||
| Buybacks | n/a | −0.0 | −0.0 | −0.0 | −0.0 | −0.0 | −0.1 | −0.1 | −0.0 | −0.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 1.1 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Total debt | 3.2 | 3.0 | 2.8 | 2.4 | 2.8 | 2.7 | 2.8 | 2.7 | 2.1 | 2.5 |
| Net cash (debt) | −2.1 | −2.8 | −2.7 | −2.4 | −2.8 | −2.7 | −2.8 | −2.7 | −2.1 | −2.5 |
| Shareholders’ equity | 17.5 | 16.0 | 13.0 | 11.8 | 9.9 | 10.4 | 11.2 | 11.6 | 12.1 | 13.3 |
| Debt to equity | 0.18 | 0.19 | 0.21 | 0.21 | 0.28 | 0.26 | 0.25 | 0.24 | 0.17 | 0.19 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2016 30 Nov 2016 | FY2017 30 Nov 2017 | FY2018 30 Nov 2018 | FY2019 30 Nov 2019 | FY2020 30 Nov 2020 | FY2021 30 Nov 2021 | FY2022 30 Nov 2022 | FY2023 30 Nov 2023 | FY2024 30 Nov 2024 | FY2025 30 Nov 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 1.1 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| 1.4 | 1.9 | 1.5 | 1.7 | 2.4 | 2.7 | 2.5 | 3.4 | 2.4 | 2.2 | |
| 13.5 | 12.0 | 10.3 | 8.8 | 7.8 | 9.2 | 9.6 | 11.0 | 10.3 | 11.7 | |
| 7.4 | 5.9 | 5.6 | 5.4 | 5.2 | 5.2 | 4.9 | 5.1 | 5.2 | 5.1 | |
| 0.4 | 0.4 | 0.4 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 27.2 | 24.4 | 21.3 | 19.3 | 18.8 | 20.9 | 23.9 | 24.4 | 21.2 | 22.5 | |
| Growth | −10.5% | −12.5% | −9.3% | −2.8% | +10.9% | +14.8% | +1.9% | −13.0% | +5.8% | |
| Liabilities | ||||||||||
| 1.8 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | |
| 1.4 | 2.7 | 2.5 | 2.4 | 2.7 | 2.6 | 2.7 | 2.6 | 2.0 | 2.3 | |
| calc | 3.2 | 3.0 | 2.8 | 2.4 | 2.8 | 2.7 | 2.8 | 2.7 | 2.1 | 2.5 |
| 9.8 | 8.4 | 8.3 | 7.6 | 8.9 | 10.5 | 12.8 | 12.8 | 9.1 | 9.2 | |
| Equity | ||||||||||
| 15.0 | 13.4 | 10.0 | 8.5 | 6.4 | 6.7 | 6.8 | 7.0 | 7.3 | 8.4 | |
| 17.5 | 16.0 | 13.0 | 11.8 | 9.9 | 10.4 | 11.2 | 11.6 | 12.1 | 13.3 | |
| Growth | −8.5% | −18.5% | −9.5% | −16.0% | +4.5% | +7.7% | +4.4% | +3.9% | +10.0% | |
| Per share and net cash | ||||||||||
| calc | −2.1 | −2.8 | −2.7 | −2.4 | −2.8 | −2.7 | −2.8 | −2.7 | −2.1 | −2.5 |
| 4.1 | 4.2 | 4.2 | 4.3 | 4.5 | 4.6 | 5.0 | 5.1 | 5.1 | 5.2 | |
| calc | 4.25 | 3.85 | 3.09 | 2.71 | 2.19 | 2.24 | 2.22 | 2.30 | 2.38 | 2.57 |
Lines marked calc are worked out here from filed figures; point at one for how.