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 | 73.7 | 53.3 | 45.8 | 34.1 | 75.9 | 89.3 | 124.5 | 135.6 | 110.8 |
| Growth | −27.7% | −14.0% | −25.5% | +122.2% | +17.6% | +39.5% | +8.9% | −18.3% | |
| Operating income | −54.3 | −20.7 | 1.0 | −18.0 | −16.9 | −23.1 | 11.3 | 7.1 | −11.3 |
| Net income | −56.8 | −19.2 | −0.1 | −19.2 | −14.1 | −22.9 | 12.2 | −6.6 | −9.7 |
| Growth | −153.9% | ||||||||
| EPS, diluted | −4.32 | −1.45 | −0.01 | −1.42 | −1.05 | −1.76 | 0.92 | −0.50 | −0.76 |
| Growth | −154.3% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Gross margin | −28.1% | 20.6% | 68.5% | 68.6% | 21.5% | 20.2% | 41.5% | 38.8% | 29.7% |
| Operating margin | −73.7% | −38.9% | 2.3% | −52.8% | −22.2% | −25.9% | 9.1% | 5.2% | −10.2% |
| Net margin | −77.0% | −36.0% | −0.3% | −56.4% | −18.5% | −25.6% | 9.8% | −4.9% | −8.8% |
| Free cash flow margin | 12.1% | −22.7% | 8.1% | 44.5% | −13.7% | −12.5% | 9.3% | −9.5% | −27.3% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 10.1 | −10.4 | 5.6 | 18.1 | −7.2 | −10.0 | 15.6 | −9.1 | −22.2 |
| Capital expenditure | −1.2 | −1.7 | −1.9 | −2.9 | −3.2 | −1.1 | −4.0 | −3.9 | −8.0 |
| Free cash flow | 8.9 | −12.1 | 3.7 | 15.2 | −10.4 | −11.2 | 11.6 | −12.9 | −30.2 |
| Growth | −236.0% | +311.8% | −168.1% | −211.6% | |||||
| Buybacks | n/a | n/a | n/a | n/a | −6.8 | −0.7 | 0.0 | −6.4 | −0.6 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 15.1 | 11.9 | 18.9 | 32.7 | 14.1 | 16.1 | 18.8 | 6.9 | 26.3 |
| Total debt | n/a | n/a | n/a | n/a | n/a | 0.0 | 0.0 | 0.0 | 0.0 |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | 16.1 | 18.8 | 6.9 | 26.3 |
| Shareholders’ equity | 194.8 | 176.6 | 178.8 | 161.0 | 142.5 | 121.6 | 132.7 | 134.6 | 125.5 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | 0.00 | 0.00 | 0.00 | 0.00 |
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 | |||||||||
| 10.1 | −10.4 | 5.6 | 18.1 | −7.2 | −10.0 | 15.6 | −9.1 | −22.2 | |
| Growth | −203.1% | +221.9% | −139.6% | −158.4% | |||||
| Investment | |||||||||
| −1.2 | −1.7 | −1.9 | −2.9 | −3.2 | −1.1 | −4.0 | −3.9 | −8.0 | |
| calc | 8.9 | −12.1 | 3.7 | 15.2 | −10.4 | −11.2 | 11.6 | −12.9 | −30.2 |
| Growth | −236.0% | +311.8% | −168.1% | −211.6% | |||||
| calc | 0.68 | −0.91 | 0.28 | 1.12 | −0.78 | −0.86 | 0.88 | −0.98 | −2.36 |
| −5.5 | 7.8 | 1.6 | −4.1 | −3.3 | 14.1 | −11.9 | 3.8 | 42.7 | |
| Financing | |||||||||
| 0.1 | 0.1 | 0.2 | −0.1 | −8.2 | −1.7 | −0.5 | −6.4 | −1.0 | |
| n/a | n/a | n/a | n/a | −6.8 | −0.7 | 0.0 | −6.4 | −0.6 | |
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.