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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||||||||
| 18.8% | −1.5% | −9.5% | 9.0% | 9.8% | 13.9% | 1.9% | 19.7% | 17.8% | 15.9% | 24.6% | 13.9% | 13.3% | −39.3% | 10.9% | 1.5% | |
| 10.7% | −10.7% | −24.6% | 1.0% | 3.4% | 4.5% | −10.7% | 14.3% | 12.4% | 10.7% | 16.2% | 9.0% | 10.9% | −42.6% | 8.8% | −7.4% | |
| 19.5% | −11.7% | −35.1% | 0.1% | 2.8% | 38.4% | −5.7% | 9.1% | −2.9% | 7.2% | 11.6% | 7.2% | 9.1% | −30.4% | 1.3% | −7.7% | |
| 10.9% | 1.7% | 1.3% | 2.5% | 7.1% | 22.5% | 20.1% | 22.1% | 16.7% | 17.7% | 26.9% | 21.1% | −11.9% | 6.6% | 11.3% | 16.6% | |
| Spending | ||||||||||||||||
| 0.7% | 1.0% | 0.6% | 0.2% | 0.3% | 0.2% | 0.2% | 0.2% | 0.3% | 0.1% | 0.1% | 0.2% | 1.3% | 3.7% | 3.9% | 1.2% | |
| 53.4% | 69.3% | 80.3% | 59.8% | 60.9% | 58.7% | 63.7% | 53.1% | 53.5% | 46.8% | 45.9% | 50.6% | 51.4% | 54.8% | 57.9% | 57.7% | |
| 2.2% | 2.8% | 0.7% | 1.8% | 0.6% | 0.5% | 1.5% | 0.4% | 1.5% | 2.1% | 0.3% | 6.3% | 40.1% | 21.8% | 7.5% | 0.7% | |
| −82.0% | n/a | n/a | 86.1% | 18.2% | −753.7% | n/a | 36.1% | 123.6% | 32.5% | 28.1% | 20.2% | 16.5% | n/a | 85.7% | n/a | |
| Returns | ||||||||||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 49.8% | n/a | n/a | n/a | n/a | |
| 19.1% | −10.8% | −51.2% | 0.2% | 5.4% | 41.6% | −6.8% | 9.7% | −2.0% | 5.3% | 7.8% | 3.4% | 4.3% | −15.6% | 0.6% | −3.9% | |
| Balance and payout | ||||||||||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.45 | n/a | n/a | n/a | n/a | |
| n/a | n/a | n/a | n/a | n/a | 125.5% | 178.9% | 152.3% | 121.0% | 116.2% | 105.8% | 93.1% | 102.3% | 118.0% | 120.4% | 130.1% | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.0% | 276.9% | n/a | 502.5% | n/a | |
| n/a | n/a | 749.0% | 156.4% | 186.2% | 67.6% | 232.6% | 7.9% | n/a | 17.6% | n/a | 4.1% | n/a | 38.4% | 95.5% | 64.8% | |