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 | 13.0 | 9.4 | 12.1 | 18.3 | 18.1 | 28.5 | 25.3 | 18.1 | 13.7 |
| Growth | −28.1% | +28.9% | +51.9% | −1.3% | +57.6% | −11.5% | −28.5% | −24.2% | |
| Operating income | 5.8 | 3.9 | −6.9 | 0.8 | 6.3 | 11.6 | 5.2 | 0.3 | 0.0 |
| Net income | 1.2 | −1.8 | −12.4 | −4.8 | 6.3 | 5.5 | −1.0 | −5.6 | −7.1 |
| Growth | −251.2% | −11.8% | −117.4% | ||||||
| EPS, diluted | 0.14 | −0.21 | −1.50 | −0.57 | 0.73 | 0.57 | −0.10 | −0.56 | −0.71 |
| Growth | −250.0% | −21.9% | −117.5% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 44.9% | 41.3% | −57.2% | 4.2% | 35.0% | 40.7% | 20.5% | 1.7% | 0.2% |
| Net margin | 9.0% | −18.9% | −102.8% | −25.9% | 34.5% | 19.3% | −3.8% | −30.8% | −51.9% |
| Free cash flow margin | −22.5% | −62.4% | −28.5% | −15.1% | −12.5% | −22.8% | −41.9% | 2.7% | −14.8% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −2.1 | −5.1 | −2.1 | 0.8 | 0.8 | 7.3 | 1.9 | 4.7 | −1.8 |
| Capital expenditure | −0.8 | −0.8 | −1.3 | −3.5 | −3.1 | −13.8 | −12.5 | −4.2 | −0.3 |
| Free cash flow | −2.9 | −5.8 | −3.4 | −2.8 | −2.3 | −6.5 | −10.6 | 0.5 | −2.0 |
| Growth | −520.5% | ||||||||
| Dividends paid | n/a | n/a | n/a | n/a | 0.0 | −0.1 | −0.6 | 0.0 | n/a |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 16.3 | 6.0 | 4.6 | 4.6 | 11.3 | 12.8 | 2.8 | 4.3 | 2.9 |
| Total debt | n/a | n/a | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | n/a | n/a |
| Net cash (debt) | n/a | n/a | 4.6 | 4.5 | 11.2 | 12.8 | 2.8 | n/a | n/a |
| Shareholders’ equity | 17.3 | 16.0 | 1.2 | −2.0 | 9.5 | 19.1 | 18.7 | 13.0 | 7.0 |
| Debt to equity | n/a | n/a | 0.00 | n/a | 0.00 | 0.00 | 0.00 | 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 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 | |||||||||
| 16.3 | 6.0 | 4.6 | 4.6 | 11.3 | 12.8 | 2.8 | 4.3 | 2.9 | |
| n/a | 1.8 | 1.3 | 1.8 | 2.8 | 4.0 | 2.3 | 1.5 | 0.9 | |
| 5.4 | 16.4 | 8.4 | 1.5 | 0.5 | 13.6 | 21.8 | 16.6 | 9.2 | |
| 33.0 | 31.4 | 18.3 | 15.2 | 24.4 | 37.2 | 35.4 | 30.7 | 20.8 | |
| Growth | −5.0% | −41.7% | −17.0% | +60.9% | +52.3% | −4.8% | −13.4% | −32.1% | |
| Liabilities | |||||||||
| n/a | n/a | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | n/a | n/a | |
| calc | n/a | n/a | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | n/a | n/a |
| 14.8 | 15.1 | 17.0 | 17.1 | 14.9 | 18.1 | 16.7 | 17.6 | 13.8 | |
| Equity | |||||||||
| 15.0 | 13.3 | 0.9 | −3.9 | 2.4 | 7.7 | 6.2 | 0.6 | −6.5 | |
| 17.3 | 16.0 | 1.2 | −2.0 | 9.5 | 19.1 | 18.7 | 13.0 | 7.0 | |
| Growth | −7.1% | −92.3% | −266.4% | +101.5% | −2.1% | −30.4% | −46.3% | ||
| Per share and net cash | |||||||||
| calc | n/a | n/a | 4.6 | 4.5 | 11.2 | 12.8 | 2.8 | n/a | n/a |
| 8.3 | 8.3 | 8.3 | 8.3 | 9.4 | 10.0 | 10.0 | 10.1 | 12.5 | |
| calc | 2.08 | 1.94 | 0.15 | −0.25 | 1.01 | 1.92 | 1.87 | 1.30 | 0.56 |
Lines marked calc are worked out here from filed figures; point at one for how.