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 |
|---|---|---|---|---|---|---|---|---|---|
| Operations | |||||||||
| 1.2 | 9.1 | 4.3 | 15.0 | 0.8 | 8.3 | 21.1 | 18.7 | 4.1 | |
| Growth | +669.6% | −52.3% | +246.3% | −94.7% | +937.0% | +154.3% | −11.3% | −77.8% | |
| Investment | |||||||||
| −2.8 | −1.9 | −3.4 | −3.5 | −6.0 | −5.3 | −10.8 | −8.8 | −6.4 | |
| calc | −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% | |||
| calc | −0.11 | 0.41 | 0.05 | 0.66 | −0.31 | 0.18 | 0.61 | 0.60 | −0.13 |
| −2.5 | −1.3 | −2.7 | −2.8 | −8.7 | −8.3 | −10.2 | −8.0 | −29.4 | |
| Financing | |||||||||
| −0.8 | −8.3 | 1.9 | −5.6 | 4.9 | −0.8 | −1.9 | −14.2 | 24.6 | |
| −0.7 | n/a | n/a | −0.7 | 0.0 | 0.0 | −0.8 | −1.0 | −1.5 | |
| n/a | −0.0 | −0.3 | −0.3 | 0.0 | 0.0 | −0.2 | −0.0 | −0.8 | |
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.