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 | 140.5 | 135.5 | 174.5 | 119.2 | 122.5 | 197.6 | 304.1 | 351.9 | 411.0 |
| Growth | −3.6% | +28.8% | −31.7% | +2.7% | +61.3% | +53.9% | +15.7% | +16.8% | |
| Operating income | 0.4 | 3.9 | 3.8 | 3.7 | −1.1 | 6.5 | 13.0 | 19.8 | 4.2 |
| Net income | −0.4 | 2.5 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Growth | |||||||||
| EPS, diluted | −0.05 | 0.13 | 0.10 | 0.12 | −0.07 | 0.23 | 0.44 | 1.51 | 0.02 |
| Growth | −23.2% | +28.1% | −156.9% | +91.3% | +243.2% | −98.7% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 5.5% | 8.6% | 7.3% | 11.3% | 10.6% | 11.3% | 12.1% | 14.2% | 9.4% |
| Operating margin | 0.3% | 2.9% | 2.2% | 3.1% | −0.9% | 3.3% | 4.3% | 5.6% | 1.0% |
| Net margin | −0.3% | 1.9% | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Free cash flow margin | −1.1% | 5.3% | 0.6% | 9.6% | −4.3% | 1.5% | 3.4% | 2.8% | −0.5% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.2 | 9.1 | 4.3 | 15.0 | 0.8 | 8.3 | 21.1 | 18.7 | 4.1 |
| Capital expenditure | −2.8 | −1.9 | −3.4 | −3.5 | −6.0 | −5.3 | −10.8 | −8.8 | −6.4 |
| Free cash flow | −1.6 | 7.2 | 1.0 | 11.5 | −5.2 | 3.0 | 10.2 | 9.9 | −2.2 |
| Growth | −86.6% | +1,090.4% | −145.8% | +244.2% | −3.2% | −122.3% | |||
| Buybacks | n/a | −0.0 | −0.3 | −0.3 | 0.0 | 0.0 | −0.2 | −0.0 | −0.8 |
| Dividends paid | −0.7 | n/a | n/a | −0.7 | 0.0 | 0.0 | −0.8 | −1.0 | −1.5 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 1.7 | 1.1 | 4.6 | 11.2 | 8.2 | 7.4 | 16.4 | 12.9 | 12.2 |
| Total debt | 14.3 | 9.7 | 15.4 | 15.3 | 12.4 | 17.6 | 25.0 | 23.6 | 61.8 |
| Net cash (debt) | −12.6 | −8.6 | −10.8 | −4.0 | −4.2 | −10.1 | −8.5 | −10.6 | −49.6 |
| Shareholders’ equity | 21.1 | 23.3 | 24.7 | 25.8 | 24.7 | 28.2 | 34.6 | 58.7 | 59.2 |
| Debt to equity | 0.68 | 0.42 | 0.63 | 0.59 | 0.50 | 0.62 | 0.72 | 0.40 | 1.04 |
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 | |||||||||
| 1.7 | 1.1 | 4.6 | 11.2 | 8.2 | 7.4 | 16.4 | 12.9 | 12.2 | |
| 23.1 | 22.1 | 21.6 | 18.2 | 21.0 | 38.5 | 51.2 | 56.1 | 76.0 | |
| 19.2 | 16.8 | 16.8 | 16.4 | 23.0 | 32.7 | 36.5 | 38.1 | 53.5 | |
| n/a | n/a | n/a | n/a | 1.8 | 4.1 | 4.1 | 4.1 | 9.9 | |
| 57.3 | 54.7 | 55.9 | 58.2 | 70.2 | 112.6 | 142.5 | 158.2 | 215.2 | |
| Growth | −4.6% | +2.3% | +4.0% | +20.6% | +60.5% | +26.5% | +11.0% | +36.0% | |
| Liabilities | |||||||||
| 4.6 | 3.2 | 4.4 | 4.0 | 3.4 | 4.1 | 6.1 | 6.4 | 11.5 | |
| 9.7 | 6.5 | 11.0 | 11.2 | 9.0 | 13.5 | 18.9 | 17.2 | 50.3 | |
| calc | 14.3 | 9.7 | 15.4 | 15.3 | 12.4 | 17.6 | 25.0 | 23.6 | 61.8 |
| 36.2 | 31.4 | 31.3 | 32.3 | 45.5 | 84.4 | 107.9 | 99.6 | 156.0 | |
| Equity | |||||||||
| −40.2 | −38.0 | −36.3 | −34.8 | −36.0 | −32.3 | −25.7 | −1.6 | −3.2 | |
| 21.1 | 23.3 | 24.7 | 25.8 | 24.7 | 28.2 | 34.6 | 58.7 | 59.2 | |
| Growth | +10.2% | +5.9% | +4.7% | −4.5% | +14.6% | +22.5% | +69.7% | +0.9% | |
| Per share and net cash | |||||||||
| calc | −12.6 | −8.6 | −10.8 | −4.0 | −4.2 | −10.1 | −8.5 | −10.6 | −49.6 |
| 14.2 | 14.2 | 13.9 | 13.6 | 13.6 | 16.7 | 16.6 | 16.6 | 16.7 | |
| calc | 1.48 | 1.64 | 1.77 | 1.90 | 1.81 | 1.69 | 2.09 | 3.54 | 3.54 |
Lines marked calc are worked out here from filed figures; point at one for how.