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 | 1,275.0 | 1,322.3 | 1,392.4 | 1,521.3 | 1,672.4 | 2,010.8 | 2,540.0 | 2,711.0 | 2,816.7 |
| Growth | +3.7% | +5.3% | +9.3% | +9.9% | +20.2% | +26.3% | +6.7% | +3.9% | |
| Operating income | 6.2 | 5.9 | 6.3 | 9.1 | 17.8 | 22.6 | 26.0 | 18.0 | 12.6 |
| Net income | 2.9 | 3.6 | 3.2 | 5.5 | 15.5 | 16.7 | 11.6 | 4.3 | 0.6 |
| Growth | +22.5% | −11.4% | +73.0% | +180.5% | +7.2% | −30.4% | −62.6% | −86.9% | |
| EPS, diluted | 4.26 | 5.38 | 5.25 | 9.76 | 27.36 | 28.59 | 19.46 | 7.15 | 0.92 |
| Growth | +26.3% | −2.4% | +85.9% | +180.3% | +4.5% | −31.9% | −63.3% | −87.1% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 5.7% | 5.8% | 6.0% | 5.8% | 6.0% | 6.4% | 6.7% | 6.7% | 6.7% |
| Operating margin | 0.5% | 0.4% | 0.5% | 0.6% | 1.1% | 1.1% | 1.0% | 0.7% | 0.4% |
| Net margin | 0.2% | 0.3% | 0.2% | 0.4% | 0.9% | 0.8% | 0.5% | 0.2% | 0.0% |
| Free cash flow margin | −1.3% | 0.2% | −1.1% | 0.8% | 1.2% | 0.4% | 0.3% | 1.8% | 0.3% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −13.8 | 5.9 | −11.5 | 15.2 | 20.9 | 22.9 | 19.7 | 67.9 | 18.7 |
| Capital expenditure | −2.6 | −3.2 | −4.4 | −3.4 | −1.5 | −14.7 | −11.6 | −20.4 | −9.0 |
| Free cash flow | −16.3 | 2.7 | −15.9 | 11.8 | 19.4 | 8.2 | 8.2 | 47.4 | 9.7 |
| Growth | −695.3% | +63.8% | −57.8% | −0.5% | +481.3% | −79.6% | |||
| Buybacks | −1.1 | −7.7 | −7.5 | −2.0 | −0.0 | n/a | −0.4 | n/a | −1.1 |
| Dividends paid | −0.7 | −0.7 | −0.6 | −0.6 | −3.4 | −3.4 | −3.5 | −0.6 | −0.6 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.5 | 0.5 | 0.3 | 0.7 | 0.5 | 0.4 | 0.8 | 0.7 | 0.7 |
| Total debt | 3.0 | 4.8 | 3.7 | 3.1 | 5.6 | 9.0 | 13.6 | 21.8 | 16.5 |
| Net cash (debt) | −2.5 | −4.2 | −3.3 | −2.5 | −5.1 | −8.5 | −12.8 | −21.1 | −15.8 |
| Shareholders’ equity | 68.2 | 64.6 | 60.8 | 64.8 | 77.6 | 92.8 | 104.2 | 111.7 | 113.1 |
| Debt to equity | 0.04 | 0.07 | 0.06 | 0.05 | 0.07 | 0.10 | 0.13 | 0.19 | 0.15 |
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 | |||||||||
| 0.5 | 0.5 | 0.3 | 0.7 | 0.5 | 0.4 | 0.8 | 0.7 | 0.7 | |
| 30.7 | 31.4 | 24.7 | 34.3 | 35.8 | 62.4 | 70.9 | 70.7 | 73.2 | |
| 72.9 | 78.9 | 102.3 | 99.0 | 95.2 | 134.7 | 158.6 | 144.3 | 153.3 | |
| 13.3 | 15.8 | 17.7 | 17.5 | 16.0 | 48.1 | 80.6 | 106.0 | 107.8 | |
| 6.3 | 4.4 | 4.4 | 4.4 | 4.4 | 5.3 | 5.8 | 5.8 | 5.8 | |
| 131.8 | 140.0 | 157.7 | 188.0 | 188.4 | 289.1 | 363.4 | 374.1 | 391.1 | |
| Growth | +6.2% | +12.7% | +19.2% | +0.2% | +53.5% | +25.7% | +2.9% | +4.5% | |
| Liabilities | |||||||||
| 0.4 | 1.1 | 0.5 | 0.5 | 0.6 | 1.6 | 2.0 | 5.2 | 5.5 | |
| 2.6 | 3.7 | 3.1 | 2.6 | 5.1 | 7.4 | 11.7 | 16.6 | 11.0 | |
| calc | 3.0 | 4.8 | 3.7 | 3.1 | 5.6 | 9.0 | 13.6 | 21.8 | 16.5 |
| Equity | |||||||||
| 60.9 | 63.8 | 66.4 | 71.4 | 83.6 | 96.8 | 104.8 | 108.6 | 108.5 | |
| 68.2 | 64.6 | 60.8 | 64.8 | 77.6 | 92.8 | 104.2 | 111.7 | 113.1 | |
| Growth | −5.2% | −6.0% | +6.6% | +19.8% | +19.6% | +12.2% | +7.3% | +1.2% | |
| Per share and net cash | |||||||||
| calc | −2.5 | −4.2 | −3.3 | −2.5 | −5.1 | −8.5 | −12.8 | −21.1 | −15.8 |
| 0.7 | 0.6 | 0.6 | 0.5 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | |
| calc | 100.54 | 104.91 | 109.94 | 120.49 | 140.76 | 158.74 | 171.14 | 177.25 | 177.89 |
Lines marked calc are worked out here from filed figures; point at one for how.