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 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 309.5 | 323.7 | 281.3 | 256.2 | 299.7 | 294.8 | 234.9 | 225.3 | 213.2 | 203.5 |
| Growth | +4.6% | −13.1% | −8.9% | +17.0% | −1.6% | −20.3% | −4.1% | −5.4% | −4.6% | |
| Operating income | 30.1 | 27.5 | 13.4 | −7.6 | 12.1 | 0.7 | −28.5 | −11.3 | −18.4 | −7.2 |
| Net income | 22.3 | 20.9 | 5.5 | −28.7 | 3.2 | −3.2 | −31.5 | −13.8 | −19.1 | −10.2 |
| Growth | −6.5% | −73.9% | −625.2% | −199.8% | ||||||
| EPS, diluted | 1.78 | 1.65 | 0.43 | −2.32 | 0.26 | −0.26 | −2.57 | −1.11 | −1.53 | −0.81 |
| Growth | −7.3% | −73.9% | −639.5% | −200.0% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 22.4% | 20.0% | 16.3% | 15.8% | 16.6% | 12.2% | 4.6% | 12.4% | 11.8% | 12.4% |
| Operating margin | 9.7% | 8.5% | 4.7% | −3.0% | 4.0% | 0.2% | −12.1% | −5.0% | −8.6% | −3.5% |
| Net margin | 7.2% | 6.4% | 1.9% | −11.2% | 1.1% | −1.1% | −13.4% | −6.1% | −9.0% | −5.0% |
| Free cash flow margin | 7.2% | 6.0% | 3.8% | 0.2% | 4.9% | −7.8% | 2.4% | −5.3% | −9.7% | −4.9% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 34.1 | 27.5 | 13.9 | 5.0 | 21.5 | −17.4 | 7.8 | −8.2 | −17.7 | −9.4 |
| Capital expenditure | −11.9 | −8.0 | −3.3 | −4.6 | −6.7 | −5.7 | −2.1 | −3.7 | −2.9 | −0.6 |
| Free cash flow | 22.2 | 19.5 | 10.6 | 0.4 | 14.8 | −23.1 | 5.7 | −11.9 | −20.6 | −10.0 |
| Growth | −12.3% | −45.5% | −96.4% | +3,747.8% | −256.2% | −309.5% | ||||
| Buybacks | n/a | n/a | −3.3 | −1.7 | n/a | −1.8 | n/a | n/a | n/a | n/a |
| Dividends paid | −6.3 | −6.8 | −4.7 | −5.1 | −5.3 | −5.5 | n/a | n/a | n/a | n/a |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 20.8 | 21.2 | 40.0 | 69.8 | 37.0 | 14.6 | 21.0 | 10.0 | 5.6 | 8.3 |
| Shareholders’ equity | 148.6 | 163.4 | 159.9 | 129.7 | 129.0 | 119.5 | 89.1 | 76.1 | 57.6 | 48.1 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2017 30 Apr 2017 | FY2018 29 Apr 2018 | FY2019 28 Apr 2019 | FY2020 3 May 2020 | FY2021 2 May 2021 | FY2022 1 May 2022 | FY2023 30 Apr 2023 | FY2024 28 Apr 2024 | FY2025 27 Apr 2025 | FY2026 3 May 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 20.8 | 21.2 | 40.0 | 69.8 | 37.0 | 14.6 | 21.0 | 10.0 | 5.6 | 8.3 | |
| 24.6 | 26.3 | 23.4 | 25.1 | 37.7 | 22.2 | 24.8 | 21.1 | 21.8 | 20.4 | |
| 51.5 | 53.5 | 47.6 | 47.9 | 55.9 | 66.6 | 45.1 | 44.8 | 49.3 | 47.5 | |
| 51.7 | 51.8 | 46.5 | 43.1 | 44.0 | 41.7 | 36.1 | 33.2 | 24.8 | 21.0 | |
| 11.5 | 13.6 | 13.6 | 0.0 | 0.0 | 0.0 | n/a | n/a | n/a | n/a | |
| 205.6 | 218.0 | 220.6 | 215.1 | 214.1 | 177.6 | 152.2 | 132.1 | 123.4 | 112.0 | |
| Growth | +6.0% | +1.2% | −2.5% | −0.5% | −17.1% | −14.3% | −13.2% | −6.6% | −9.2% | |
| Liabilities | ||||||||||
| 57.0 | 54.6 | 56.3 | 85.4 | 85.1 | 58.1 | 63.1 | 55.9 | 65.7 | 63.8 | |
| Equity | ||||||||||
| 100.6 | 114.6 | 115.6 | 86.5 | 84.4 | 75.7 | 44.2 | 30.4 | 11.3 | 1.1 | |
| 148.6 | 163.4 | 159.9 | 129.7 | 129.0 | 119.5 | 89.1 | 76.1 | 57.6 | 48.1 | |
| Growth | +9.9% | −2.1% | −18.9% | −0.5% | −7.4% | −25.5% | −14.5% | −24.3% | −16.5% | |
| Per share and net cash | ||||||||||
| 12.4 | 12.5 | 12.4 | 12.3 | 12.3 | 12.2 | 12.3 | 12.5 | 12.6 | 12.7 | |
| calc | 12.03 | 13.12 | 12.91 | 10.56 | 10.48 | 9.77 | 7.23 | 6.11 | 4.59 | 3.80 |
Lines marked calc are worked out here from filed figures; point at one for how.