Closing prices at the end of each trading day, from 16 Sep 2019. 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.
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | 277.0 | 303.3 | 331.0 | 387.2 | 327.9 | 294.5 | 331.5 | 251.8 |
| Growth | +9.5% | +9.1% | +17.0% | −15.3% | −10.2% | +12.6% | −24.0% | |
| Operating income | 36.9 | 10.9 | 22.4 | 60.6 | −184.3 | −27.2 | −579.9 | −2.3 |
| Net income | 5.9 | 100.3 | −18.3 | 45.9 | −310.8 | −56.3 | −588.1 | −18.7 |
| Growth | +1,604.9% | −118.3% | −777.3% | |||||
| EPS, diluted | 0.16 | 2.76 | −0.50 | 1.17 | −7.93 | −1.40 | −14.12 | −0.43 |
| Growth | +1,625.0% | −118.1% | −777.8% |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Gross margin | 70.0% | 67.2% | 67.4% | 73.9% | 70.4% | 67.7% | 73.7% | 72.7% |
| Operating margin | 13.3% | 3.6% | 6.8% | 15.7% | −56.2% | −9.2% | −174.9% | −0.9% |
| Net margin | 2.1% | 33.1% | −5.5% | 11.9% | −94.8% | −19.1% | −177.4% | −7.4% |
| Free cash flow margin | 39.3% | 27.5% | 7.8% | 16.1% | −6.0% | 0.8% | 3.7% | 18.6% |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 115.3 | 88.1 | 44.8 | 74.4 | −2.1 | 7.5 | 17.2 | 61.2 |
| Capital expenditure | −6.5 | −4.5 | −19.0 | −12.0 | −17.4 | −5.1 | −5.0 | −14.4 |
| Free cash flow | 108.7 | 83.6 | 25.8 | 62.3 | −19.6 | 2.4 | 12.2 | 46.8 |
| Growth | −23.2% | −69.1% | +141.9% | −131.4% | +413.9% | +283.7% | ||
| Buybacks | n/a | n/a | −9.4 | −45.8 | −49.0 | −4.9 | −9.9 | −2.4 |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Total debt | n/a | n/a | 273.1 | 271.3 | 270.4 | 276.0 | 281.9 | 199.7 |
| Shareholders’ equity | 993.3 | 1,068.1 | 960.1 | 1,031.9 | 713.0 | 694.9 | 141.1 | 150.7 |
| Debt to equity | n/a | n/a | 0.28 | 0.26 | 0.38 | 0.40 | 2.00 | 1.33 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 |
|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||
| 115.3 | 88.1 | 44.8 | 74.4 | −2.1 | 7.5 | 17.2 | 61.2 | |
| Growth | −23.6% | −49.1% | +66.1% | −102.9% | +129.3% | +255.7% | ||
| Investment | ||||||||
| −6.5 | −4.5 | −19.0 | −12.0 | −17.4 | −5.1 | −5.0 | −14.4 | |
| calc | 108.7 | 83.6 | 25.8 | 62.3 | −19.6 | 2.4 | 12.2 | 46.8 |
| Growth | −23.2% | −69.1% | +141.9% | −131.4% | +413.9% | +283.7% | ||
| calc | 2.99 | 2.30 | 0.71 | 1.59 | −0.50 | 0.06 | 0.29 | 1.08 |
| −86.3 | −4.5 | −30.7 | −41.6 | −10.6 | 5.8 | 4.4 | −10.6 | |
| Financing | ||||||||
| −28.9 | −83.6 | 121.6 | −41.5 | −19.6 | −5.3 | 0.2 | −87.0 | |
| n/a | n/a | −9.4 | −45.8 | −49.0 | −4.9 | −9.9 | −2.4 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.