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 | 23.1 | 25.4 | 29.2 | 31.8 | 31.1 | 28.9 | 30.3 | 31.3 | 32.0 | 31.6 |
| Growth | +9.8% | +15.1% | +8.9% | −2.1% | −7.3% | +5.0% | +3.3% | +2.0% | −1.3% | |
| Operating income | 0.4 | 5.0 | 5.2 | 5.1 | 7.7 | 4.0 | 4.0 | −12.3 | 3.5 | 0.5 |
| Net income | −1.3 | 2.3 | −0.9 | 2.3 | 3.6 | 2.1 | 2.8 | −9.5 | 0.4 | −2.4 |
| Growth | −136.9% | +58.2% | −42.5% | +33.0% | −443.6% | −704.2% | ||||
| EPS, diluted | −0.16 | 0.30 | −0.11 | 0.27 | 0.45 | 0.25 | 0.33 | −1.14 | 0.05 | −0.30 |
| Growth | −136.7% | +66.7% | −44.4% | +32.0% | −445.5% | −700.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 1.9% | 19.7% | 17.8% | 15.9% | 24.6% | 13.9% | 13.3% | −39.3% | 10.9% | 1.5% |
| Net margin | −5.7% | 9.1% | −2.9% | 7.2% | 11.6% | 7.2% | 9.1% | −30.4% | 1.3% | −7.7% |
| Free cash flow margin | 20.1% | 22.1% | 16.7% | 17.7% | 26.9% | 21.1% | −11.9% | 6.6% | 11.3% | 16.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 5.0 | 5.7 | 5.3 | 6.3 | 8.5 | 7.9 | 8.6 | 8.9 | 6.0 | 5.5 |
| Capital expenditure | −0.3 | −0.1 | −0.4 | −0.7 | −0.1 | −1.8 | −12.2 | −6.8 | −2.4 | −0.2 |
| Free cash flow | 4.6 | 5.6 | 4.9 | 5.6 | 8.4 | 6.1 | −3.6 | 2.1 | 3.6 | 5.2 |
| Growth | +21.0% | −13.0% | +15.3% | +48.5% | −27.2% | −159.0% | +73.4% | +45.5% | ||
| Buybacks | −10.8 | −0.4 | n/a | −1.0 | n/a | −0.2 | −1.8 | −0.8 | −1.4 | −0.2 |
| Dividends paid | n/a | n/a | n/a | n/a | n/a | 0.0 | −7.7 | 0.0 | −2.0 | −3.2 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 3.5 | 6.3 | 6.0 | 6.5 | 10.4 | 8.3 | 1.7 | 0.4 | 0.6 | 0.3 |
| Total debt | 1.4 | 1.4 | 1.4 | 9.0 | 5.9 | 1.9 | 8.7 | 8.6 | 8.5 | 8.4 |
| Net cash (debt) | 2.1 | 4.9 | 4.6 | −2.4 | 4.4 | 6.4 | −7.0 | −8.2 | −7.9 | −8.0 |
| Shareholders’ equity | −15.4 | −12.5 | −8.9 | −7.0 | −2.7 | 4.2 | −1.5 | −11.0 | −13.2 | −18.6 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | 0.45 | 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 | FY2010 30 Nov 2010 | FY2011 30 Nov 2011 | FY2012 30 Nov 2012 | FY2013 30 Nov 2013 | FY2014 30 Nov 2014 | FY2015 30 Nov 2015 | 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 | ||||||||||||||||
| 8.4 | 6.3 | 2.7 | 3.9 | 3.3 | 4.2 | 3.5 | 6.3 | 6.0 | 6.5 | 10.4 | 8.3 | 1.7 | 0.4 | 0.6 | 0.3 | |
| 2.4 | 3.1 | 2.8 | 3.3 | 4.1 | 3.1 | 4.1 | 5.1 | 5.9 | 6.1 | 6.3 | 5.3 | 6.0 | 6.6 | 7.3 | 6.8 | |
| n/a | n/a | n/a | n/a | 0.1 | 0.5 | 0.4 | 0.3 | 1.3 | 1.1 | 0.9 | 0.9 | 0.9 | 0.8 | 0.7 | 0.4 | |
| 2.2 | 1.5 | 1.3 | 1.2 | 1.0 | 0.9 | 1.0 | 0.9 | 1.5 | 1.8 | 1.6 | 3.2 | 13.6 | 21.0 | 21.9 | 21.0 | |
| n/a | n/a | n/a | n/a | 0.0 | 1.8 | 0.0 | 0.0 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | |
| 18.1 | 19.5 | 12.3 | 11.5 | 10.2 | 19.5 | 19.5 | 23.9 | 42.4 | 42.9 | 46.2 | 60.7 | 64.9 | 61.2 | 64.7 | 61.7 | |
| Growth | +7.6% | −36.7% | −6.7% | −11.2% | +91.0% | +0.2% | +22.4% | +77.3% | +1.2% | +7.7% | +31.3% | +7.0% | −5.7% | +5.6% | −4.6% | |
| Liabilities | ||||||||||||||||
| 3.8 | 2.9 | 2.3 | 2.3 | 2.3 | 2.3 | 1.4 | 1.4 | 1.4 | 9.0 | 5.9 | 1.9 | 8.7 | 8.6 | 8.5 | 8.4 | |
| calc | 3.8 | 2.9 | 2.3 | 2.3 | 2.3 | 2.3 | 1.4 | 1.4 | 1.4 | 9.0 | 5.9 | 1.9 | 8.7 | 8.6 | 8.5 | 8.4 |
| n/a | n/a | n/a | n/a | n/a | 24.5 | 35.0 | 36.4 | 51.3 | 49.8 | 48.9 | 56.5 | 66.4 | 72.3 | 77.9 | 80.3 | |
| Equity | ||||||||||||||||
| −25.3 | −27.4 | −33.8 | −33.7 | −33.6 | −25.5 | −26.8 | −24.5 | −25.3 | −22.4 | −18.8 | −16.7 | −21.6 | −31.2 | −32.8 | −38.4 | |
| −1.0 | −2.5 | −9.0 | −9.3 | −10.7 | −5.0 | −15.4 | −12.5 | −8.9 | −7.0 | −2.7 | 4.2 | −1.5 | −11.0 | −13.2 | −18.6 | |
| Growth | −136.4% | |||||||||||||||
| Per share and net cash | ||||||||||||||||
| calc | 4.6 | 3.5 | 0.4 | 1.6 | 1.0 | 1.9 | 2.1 | 4.9 | 4.6 | −2.4 | 4.4 | 6.4 | −7.0 | −8.2 | −7.9 | −8.0 |
| 11.8 | 11.9 | 11.1 | 10.7 | 9.7 | 9.0 | 6.8 | 7.1 | 7.8 | 7.5 | 7.5 | 8.6 | 8.5 | 8.3 | 8.1 | 8.1 | |
| calc | −0.09 | −0.21 | −0.81 | −0.86 | −1.11 | −0.55 | −2.27 | −1.76 | −1.14 | −0.93 | −0.35 | 0.49 | −0.18 | −1.33 | −1.64 | −2.31 |
Lines marked calc are worked out here from filed figures; point at one for how.