Closing prices at the end of each trading day, from 5 Feb 2021. 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.
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Revenue | 10.9 | 12.5 | 19.8 | 40.2 | 57.9 | 51.0 | 35.6 |
| Growth | +14.5% | +59.1% | +102.6% | +44.0% | −12.0% | −30.2% | |
| Operating income | 1.2 | 2.0 | 0.6 | 0.5 | −6.2 | −12.5 | −11.0 |
| Net income | 1.7 | 2.3 | 1.3 | 2.2 | −5.6 | −14.0 | −11.1 |
| Growth | +40.6% | −44.7% | +72.0% | −352.3% | |||
| EPS, diluted | 0.17 | 0.23 | 2.56 | 3.09 | −78.01 | −103.27 | −21.46 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Gross margin | 27.3% | 26.9% | 13.2% | 9.1% | 1.4% | −0.4% | 1.8% |
| Operating margin | 10.9% | 16.1% | 2.9% | 1.1% | −10.7% | −24.5% | −30.9% |
| Net margin | 15.3% | 18.8% | 6.5% | 5.5% | −9.7% | −27.6% | −31.3% |
| Free cash flow margin | −7.0% | −14.7% | −60.6% | −24.9% | −53.3% | −4.7% | −5.5% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.1 | −1.8 | −11.6 | −7.5 | −30.2 | −2.4 | −2.0 |
| Capital expenditure | −0.9 | −0.0 | −0.4 | −2.5 | −0.7 | 0.0 | 0.0 |
| Free cash flow | −0.8 | −1.8 | −12.0 | −10.0 | −30.8 | −2.4 | −2.0 |
| Growth |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash and securities | 1.6 | 1.6 | 0.2 | 18.0 | 0.2 | 0.3 | 0.4 |
| Total debt | n/a | 1.6 | 1.5 | 4.2 | 5.2 | 0.0 | n/a |
| Net cash (debt) | n/a | −0.0 | −1.3 | 13.9 | −5.0 | 0.3 | n/a |
| Shareholders’ equity | 18.0 | 23.1 | 62.7 | 63.8 | 103.6 | 96.9 | 102.0 |
| Debt to equity | n/a | 0.07 | 0.02 | 0.07 | 0.05 | 0.00 | n/a |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 | |||||||
| 1.6 | 1.6 | 0.2 | 18.0 | 0.2 | 0.3 | 0.4 | |
| n/a | 8.7 | 12.4 | 18.8 | 29.0 | 11.8 | 1.7 | |
| n/a | 2.8 | 1.1 | 0.8 | 2.7 | 3.3 | 3.6 | |
| n/a | 14.3 | 14.3 | 14.5 | 13.8 | 2.0 | 0.9 | |
| n/a | 31.4 | 69.0 | 94.9 | 126.2 | 98.4 | 107.3 | |
| Growth | +119.3% | +37.7% | +32.9% | −22.1% | +9.1% | ||
| Liabilities | |||||||
| n/a | 1.6 | 1.2 | 3.7 | 4.6 | 0.0 | n/a | |
| n/a | n/a | 0.3 | 0.0 | 0.5 | 0.0 | n/a | |
| n/a | n/a | 0.0 | 0.4 | 0.0 | 0.0 | n/a | |
| calc | n/a | 1.6 | 1.5 | 4.2 | 5.2 | 0.0 | n/a |
| n/a | 8.3 | 6.3 | 31.2 | 22.6 | 1.5 | 5.3 | |
| Equity | |||||||
| n/a | 0.3 | 0.4 | 2.4 | −3.2 | −16.7 | −27.9 | |
| 18.0 | 23.1 | 62.7 | 63.8 | 103.6 | 96.9 | 102.0 | |
| Growth | +28.5% | +171.1% | +1.8% | +62.4% | −6.4% | +5.2% | |
| Per share and net cash | |||||||
| calc | n/a | −0.0 | −1.3 | 13.9 | −5.0 | 0.3 | n/a |
| n/a | 10.0 | 20.3 | n/a | 2.3 | 12.1 | 5.0 | |
| calc | n/a | 2.31 | 3.08 | n/a | 45.31 | 8.02 | 20.44 |
† The number of shares outstanding jumps at 2021 and 2023 and 2024 and 2025, so per-share figures either side of that column are not comparable. Usually a split. This count is a different filed figure from the diluted average on the income statement, so it can break in a different year.
Lines marked calc are worked out here from filed figures; point at one for how.