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 | 21.1 | 18.0 | 18.0 | 25.1 | 20.0 | 21.3 | 22.2 | 19.4 | 20.3 | 26.6 |
| Growth | −14.6% | −0.0% | +39.1% | −20.0% | +6.4% | +4.2% | −12.9% | +5.0% | +30.7% | |
| Operating income | 5.5 | 3.8 | 3.3 | 6.3 | 2.8 | 3.8 | 5.0 | 2.7 | 3.6 | 4.5 |
| Net income | 4.9 | 3.3 | 5.0 | 5.2 | 3.3 | 4.9 | 4.3 | 3.1 | 3.6 | 4.1 |
| Growth | −32.3% | +49.4% | +4.7% | −36.0% | +48.0% | −13.1% | −27.4% | +16.7% | +13.3% | |
| EPS, diluted | 0.58 | 0.36 | 0.49 | 0.49 | 0.30 | 0.44 | 0.38 | 0.28 | 0.32 | 0.37 |
| Growth | −37.9% | +36.1% | +0.0% | −38.8% | +46.7% | −13.6% | −26.3% | +14.3% | +15.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 59.9% | 66.4% | 70.3% | 65.6% | 63.5% | 69.2% | 68.3% | 67.3% | 69.8% | 66.5% |
| Operating margin | 26.2% | 21.2% | 18.4% | 25.0% | 14.0% | 18.0% | 22.5% | 14.2% | 17.6% | 17.1% |
| Net margin | 23.3% | 18.5% | 27.7% | 20.9% | 16.7% | 23.2% | 19.4% | 16.1% | 17.9% | 15.5% |
| Free cash flow margin | 17.9% | 12.6% | 10.4% | 16.5% | 18.0% | 11.3% | 28.2% | 1.9% | 9.6% | 22.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 4.4 | 4.8 | 2.4 | 6.4 | 4.4 | 3.3 | 6.7 | 2.4 | 2.5 | 7.2 |
| Capital expenditure | −0.6 | −2.6 | −0.6 | −2.3 | −0.8 | −0.9 | −0.5 | −2.0 | −0.5 | −1.2 |
| Free cash flow | 3.8 | 2.3 | 1.9 | 4.1 | 3.6 | 2.4 | 6.3 | 0.4 | 1.9 | 6.0 |
| Growth | −39.6% | −18.1% | +121.3% | −12.8% | −32.8% | +158.8% | −94.1% | +429.8% | +209.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 5.6 | 6.9 | 7.5 | 11.7 | 15.1 | 17.7 | 22.9 | 24.4 | 22.5 | 28.7 |
| Total debt | n/a | 7.3 | 1.5 | 1.1 | 0.6 | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | n/a | −0.4 | 6.0 | 10.7 | 14.6 | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 10.2 | 13.8 | 24.4 | 30.6 | 34.4 | 41.0 | 43.4 | 48.4 | 53.1 | 58.1 |
| Debt to equity | n/a | 0.53 | 0.06 | 0.03 | 0.02 | n/a | 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 | FY2016 31 Oct 2016 | FY2017 31 Oct 2017 | FY2018 31 Oct 2018 | FY2019 31 Oct 2019 | FY2020 31 Oct 2020 | FY2021 31 Oct 2021 | FY2022 31 Oct 2022 | FY2023 31 Oct 2023 | FY2024 31 Oct 2024 | FY2025 31 Oct 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 5.6 | 6.9 | 7.5 | 11.7 | 15.1 | 17.7 | 22.9 | 24.4 | 22.5 | 28.7 | |
| 3.3 | 1.4 | 3.3 | 4.4 | 2.0 | 4.2 | 2.9 | 2.6 | 3.5 | 3.7 | |
| 2.6 | 3.7 | 3.8 | 5.4 | 9.1 | 10.7 | 10.0 | 11.7 | 14.0 | 13.6 | |
| 3.8 | 5.2 | 5.2 | 6.0 | 6.1 | 6.0 | 5.8 | 6.9 | 7.2 | 7.7 | |
| 3.4 | 3.4 | 3.4 | 3.4 | 3.4 | 3.4 | 3.4 | 3.4 | 3.6 | 3.6 | |
| 22.8 | 24.1 | 28.7 | 34.5 | 38.0 | 45.5 | 46.9 | 51.8 | 57.5 | 64.5 | |
| Growth | +5.4% | +19.4% | +20.1% | +10.2% | +19.5% | +3.2% | +10.5% | +11.0% | +12.1% | |
| Liabilities | ||||||||||
| n/a | 7.3 | 1.5 | 1.1 | 0.6 | n/a | n/a | n/a | n/a | n/a | |
| calc | n/a | 7.3 | 1.5 | 1.1 | 0.6 | n/a | n/a | n/a | n/a | n/a |
| 12.7 | 10.2 | 4.3 | 3.9 | 3.6 | 4.4 | 3.5 | 3.4 | 4.4 | 6.4 | |
| Equity | ||||||||||
| −40.3 | −37.0 | −32.0 | −26.8 | −23.4 | −18.5 | −14.2 | −11.1 | −7.4 | −3.3 | |
| 10.2 | 13.8 | 24.4 | 30.6 | 34.4 | 41.0 | 43.4 | 48.4 | 53.1 | 58.1 | |
| Growth | +36.2% | +76.4% | +25.6% | +12.3% | +19.3% | +5.7% | +11.6% | +9.7% | +9.4% | |
| Per share and net cash | ||||||||||
| calc | n/a | −0.4 | 6.0 | 10.7 | 14.6 | n/a | n/a | n/a | n/a | n/a |
| 9.1 | 9.1 | 10.6 | 10.7 | 10.8 | 10.9 | 10.9 | 11.1 | 11.2 | 11.3 | |
| calc | 1.12 | 1.51 | 2.29 | 2.86 | 3.20 | 3.78 | 3.97 | 4.36 | 4.75 | 5.16 |
Lines marked calc are worked out here from filed figures; point at one for how.