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 | 73.9 | 77.7 | 85.0 | 93.1 | 140.8 | 270.9 | 225.7 | 125.6 | 150.1 |
| Growth | +5.0% | +9.5% | +9.5% | +51.2% | +92.5% | −16.7% | −44.4% | +19.6% | |
| Operating income | 5.3 | 5.1 | 5.2 | 8.4 | 25.2 | 63.8 | 37.6 | −19.2 | 2.1 |
| Net income | 3.8 | 4.3 | 4.6 | 7.3 | 20.3 | 49.4 | 32.5 | −12.5 | −8.1 |
| Growth | +11.1% | +6.8% | +59.7% | +178.7% | +142.8% | −34.1% | −138.3% | ||
| EPS, diluted | 0.28 | 0.32 | 0.34 | 0.53 | 1.47 | 3.55 | 2.17 | −0.85 | −0.58 |
| Growth | +14.3% | +6.3% | +55.9% | +177.4% | +141.5% | −38.9% | −139.2% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 40.9% | 39.9% | 38.4% | 40.7% | 43.5% | 41.7% | 35.4% | 20.6% | 33.7% |
| Operating margin | 7.2% | 6.5% | 6.1% | 9.0% | 17.9% | 23.6% | 16.6% | −15.3% | 1.4% |
| Net margin | 5.2% | 5.5% | 5.4% | 7.8% | 14.4% | 18.2% | 14.4% | −9.9% | −5.4% |
| Free cash flow margin | 5.8% | 4.3% | 14.4% | 5.2% | 6.3% | −2.3% | 4.8% | 10.1% | 14.5% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 6.3 | 4.5 | 14.7 | 6.7 | 10.9 | 2.3 | 18.4 | 22.2 | 26.6 |
| Capital expenditure | −2.0 | −1.2 | −2.5 | −1.8 | −2.0 | −8.5 | −7.7 | −9.6 | −4.7 |
| Free cash flow | 4.3 | 3.4 | 12.2 | 4.8 | 8.9 | −6.2 | 10.7 | 12.7 | 21.8 |
| Growth | −21.5% | +264.0% | −60.3% | +82.6% | −170.5% | +17.8% | +72.3% | ||
| Buybacks | −3.6 | −1.8 | n/a | −0.4 | 0.0 | 0.0 | 0.0 | −33.4 | −16.7 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 18.5 | 8.5 | 10.1 | 16.4 | 13.2 | 16.7 | 37.8 | 14.1 | 21.5 |
| Total debt | n/a | n/a | n/a | n/a | 0.0 | n/a | n/a | 2.2 | n/a |
| Net cash (debt) | n/a | n/a | n/a | n/a | 13.2 | n/a | n/a | 11.9 | n/a |
| Shareholders’ equity | 64.5 | 68.9 | 74.9 | 82.8 | 103.8 | 147.6 | 315.2 | 275.8 | 256.2 |
| Debt to equity | n/a | n/a | n/a | n/a | 0.00 | n/a | n/a | 0.01 | 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 | |||||||||
| 18.5 | 8.5 | 10.1 | 16.4 | 13.2 | 16.7 | 37.8 | 14.1 | 21.5 | |
| 7.2 | 12.8 | 9.1 | 10.5 | 19.4 | 53.7 | 28.4 | 13.8 | 18.0 | |
| 8.5 | 10.1 | 9.0 | 14.4 | 27.5 | 82.2 | 98.1 | 56.1 | 42.0 | |
| 5.4 | 4.7 | 5.4 | 5.0 | 5.0 | 18.2 | 21.5 | 15.9 | 9.7 | |
| 2.6 | 4.7 | 4.7 | 4.7 | 4.7 | 6.4 | 6.5 | 6.6 | 4.7 | |
| 69.5 | 74.2 | 81.9 | 95.3 | 125.9 | 229.1 | 355.5 | 315.3 | 306.2 | |
| Growth | +6.8% | +10.3% | +16.4% | +32.1% | +82.0% | +55.2% | −11.3% | −2.9% | |
| Liabilities | |||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | n/a | |
| n/a | n/a | n/a | n/a | 0.0 | n/a | n/a | 2.2 | n/a | |
| calc | n/a | n/a | n/a | n/a | 0.0 | n/a | n/a | 2.2 | n/a |
| 5.0 | 5.4 | 7.0 | 12.5 | 22.1 | 81.5 | 40.4 | 39.5 | 50.0 | |
| Equity | |||||||||
| 9.0 | 13.3 | 17.8 | 25.1 | 45.4 | 94.8 | 127.3 | 115.0 | 106.9 | |
| 64.5 | 68.9 | 74.9 | 82.8 | 103.8 | 147.6 | 315.2 | 275.8 | 256.2 | |
| Growth | +6.7% | +8.8% | +10.4% | +25.5% | +42.1% | +113.6% | −12.5% | −7.1% | |
| Per share and net cash | |||||||||
| calc | n/a | n/a | n/a | n/a | 13.2 | n/a | n/a | 11.9 | n/a |
| 13.8 | 13.6 | 13.6 | 13.6 | 13.7 | 13.8 | 15.3 | 14.2 | 13.8 | |
| calc | 4.67 | 5.05 | 5.49 | 6.06 | 7.56 | 10.68 | 20.66 | 19.38 | 18.51 |
Lines marked calc are worked out here from filed figures; point at one for how.