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 | 83.1 | 100.1 | 85.0 | 65.5 | 85.2 | 106.3 | 113.3 | 101.2 | 79.4 |
| Growth | +20.4% | −15.0% | −23.0% | +30.2% | +24.8% | +6.6% | −10.7% | −21.6% | |
| Operating income | 3.6 | 6.1 | 4.9 | −0.5 | 3.7 | 17.3 | −15.0 | −6.7 | −28.5 |
| Net income | 9.1 | 5.3 | −5.2 | −15.7 | 1.5 | 17.4 | −12.6 | −8.5 | −30.3 |
| Growth | −41.9% | −197.3% | +1,051.7% | −172.4% | |||||
| EPS, diluted | 0.68 | 0.35 | −0.36 | −1.11 | 0.11 | 1.22 | −0.89 | −0.60 | −2.12 |
| Growth | −48.5% | −202.9% | +1,009.1% | −173.0% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 37.4% | 36.9% | 39.2% | 37.3% | 40.5% | 37.2% | 31.4% | 35.8% | 34.0% |
| Operating margin | 4.4% | 6.1% | 5.8% | −0.7% | 4.4% | 16.3% | −13.2% | −6.6% | −35.9% |
| Net margin | 11.0% | 5.3% | −6.1% | −24.0% | 1.8% | 16.3% | −11.1% | −8.4% | −38.2% |
| Free cash flow margin | 39.5% | −15.3% | −0.6% | −6.6% | −10.5% | 3.8% | −9.4% | 4.9% | 8.7% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 34.1 | −13.8 | 0.2 | −1.7 | −6.0 | 5.2 | −7.7 | 9.8 | 7.9 |
| Capital expenditure | −1.3 | −1.5 | −0.7 | −2.7 | −3.0 | −1.1 | −2.9 | −4.9 | −1.0 |
| Free cash flow | 32.8 | −15.3 | −0.5 | −4.3 | −9.0 | 4.1 | −10.6 | 5.0 | 6.9 |
| Growth | −146.5% | −360.5% | +39.5% | ||||||
| Buybacks | 0.0 | −4.0 | n/a | −2.0 | n/a | −4.1 | n/a | n/a | n/a |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 51.1 | 45.9 | 53.0 | 45.1 | 32.8 | 46.9 | 13.1 | 11.1 | 17.9 |
| Total debt | 8.5 | 5.9 | 5.5 | 5.2 | 4.8 | 0.2 | 10.7 | 0.3 | 0.3 |
| Net cash (debt) | 42.6 | 40.0 | 47.4 | 39.9 | 28.0 | 46.7 | 2.4 | 10.8 | 17.6 |
| Shareholders’ equity | 90.5 | 93.1 | 87.5 | 81.5 | 85.6 | 98.4 | 88.4 | 82.4 | 53.4 |
| Debt to equity | 0.09 | 0.06 | 0.06 | 0.06 | 0.06 | 0.00 | 0.12 | 0.00 | 0.01 |
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 30 Sep 2018 | FY2019 30 Sep 2019 | FY2020 30 Sep 2020 | FY2021 30 Sep 2021 | FY2022 30 Sep 2022 | FY2023 30 Sep 2023 | FY2024 30 Sep 2024 | FY2025 30 Sep 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| 51.1 | 45.9 | 53.0 | 45.1 | 32.8 | 46.9 | 13.1 | 11.1 | 17.9 | |
| 22.5 | 18.0 | 12.9 | 11.2 | 22.5 | 25.0 | 26.5 | 22.0 | 19.9 | |
| 30.2 | 17.8 | 17.5 | 17.3 | 22.1 | 25.5 | 34.8 | 26.9 | 18.7 | |
| 15.8 | 10.5 | 10.2 | 12.0 | 14.1 | 6.6 | 9.7 | 11.6 | 10.2 | |
| 11.4 | 6.6 | 6.6 | 6.6 | 11.2 | 11.2 | 27.6 | 21.3 | 0.9 | |
| 191.6 | 149.4 | 126.5 | 102.1 | 116.9 | 133.5 | 137.0 | 119.3 | 92.9 | |
| Growth | −22.0% | −15.3% | −19.3% | +14.5% | +14.2% | +2.6% | −12.9% | −22.2% | |
| Liabilities | |||||||||
| 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | n/a | n/a | n/a | n/a | |
| 8.1 | 5.5 | 5.2 | 4.8 | 4.4 | 0.2 | 10.7 | 0.3 | 0.3 | |
| calc | 8.5 | 5.9 | 5.5 | 5.2 | 4.8 | 0.2 | 10.7 | 0.3 | 0.3 |
| 101.1 | 56.3 | 39.0 | 20.6 | 31.3 | 35.2 | 48.7 | 37.0 | 39.5 | |
| Equity | |||||||||
| −26.7 | −21.4 | −26.6 | −42.4 | −40.9 | −24.5 | −37.0 | −45.5 | −75.9 | |
| 90.5 | 93.1 | 87.5 | 81.5 | 85.6 | 98.4 | 88.4 | 82.4 | 53.4 | |
| Growth | +2.9% | −6.1% | −6.8% | +5.0% | +14.9% | −10.2% | −6.8% | −35.2% | |
| Per share and net cash | |||||||||
| calc | 42.6 | 40.0 | 47.4 | 39.9 | 28.0 | 46.7 | 2.4 | 10.8 | 17.6 |
| 14.7 | 14.2 | 14.3 | 14.1 | 14.3 | 14.0 | 14.2 | 14.3 | 14.4 | |
| calc | 6.15 | 6.55 | 6.13 | 5.80 | 5.99 | 7.03 | 6.23 | 5.78 | 3.72 |
Lines marked calc are worked out here from filed figures; point at one for how.