Closing prices at the end of each trading day, from 13 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 | 79.1 | 99.6 | 110.8 | 109.9 | 124.0 | 138.2 | 138.1 | 142.3 | 141.6 |
| Growth | +25.9% | +11.2% | −0.8% | +12.8% | +11.5% | −0.1% | +3.0% | −0.5% | |
| Operating income | −1.4 | 0.4 | −3.5 | −12.0 | 6.9 | −0.9 | 1.0 | 1.4 | 0.3 |
| Net income | −2.3 | −1.0 | −5.1 | −13.9 | 16.8 | −2.6 | 11.1 | 1.6 | 1.0 |
| Growth | −115.7% | −85.5% | −36.5% | ||||||
| EPS, diluted | n/a | n/a | n/a | −1.10 | 1.31 | −0.21 | 0.94 | 0.14 | 0.10 |
| Growth | −116.0% | −85.1% | −28.6% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −1.8% | 0.4% | −3.2% | −11.0% | 5.6% | −0.6% | 0.7% | 1.0% | 0.2% |
| Net margin | −2.9% | −1.0% | −4.6% | −12.7% | 13.5% | −1.9% | 8.0% | 1.1% | 0.7% |
| Free cash flow margin | −12.1% | −4.0% | −1.2% | 5.3% | 4.8% | 1.9% | 2.3% | 1.4% | −1.0% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 5.0 | 6.5 | 6.8 | 8.4 | 9.1 | 5.3 | 8.0 | 5.1 | 1.6 |
| Capital expenditure | −14.5 | −10.4 | −8.1 | −2.6 | −3.2 | −2.6 | −4.8 | −3.1 | −3.1 |
| Free cash flow | −9.5 | −3.9 | −1.3 | 5.8 | 5.9 | 2.7 | 3.2 | 2.0 | −1.5 |
| Growth | +3.0% | −55.4% | +20.5% | −37.8% | −173.1% | ||||
| Buybacks | n/a | n/a | n/a | n/a | n/a | −1.0 | −2.3 | −1.9 | −0.4 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 4.3 | 3.5 | 2.7 | 11.5 | 8.9 | 8.9 | 4.2 | 3.9 | 2.6 |
| Total debt | 5.4 | 7.5 | n/a | n/a | n/a | 0.0 | 0.8 | 0.9 | 2.3 |
| Net cash (debt) | −1.0 | −4.0 | n/a | n/a | n/a | 8.9 | 3.4 | 3.0 | 0.3 |
| Shareholders’ equity | 34.6 | 34.0 | 27.4 | 13.7 | 29.7 | 26.5 | 32.6 | 32.4 | 33.1 |
| Debt to equity | 0.15 | 0.22 | n/a | n/a | n/a | 0.00 | 0.02 | 0.03 | 0.07 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2017 26 Sep 2017 | FY2018 25 Sep 2018 | FY2019 24 Sep 2019 | FY2020 29 Sep 2020 | FY2021 28 Sep 2021 | FY2022 27 Sep 2022 | FY2023 26 Sep 2023 | FY2024 24 Sep 2024 | FY2025 30 Sep 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| 4.3 | 3.5 | 2.7 | 11.5 | 8.9 | 8.9 | 4.2 | 3.9 | 2.6 | |
| n/a | n/a | 0.8 | 0.7 | 0.6 | 0.7 | 0.8 | n/a | n/a | |
| 0.8 | 1.0 | 1.1 | 1.1 | 1.3 | 1.4 | 1.4 | 1.4 | 1.4 | |
| 28.5 | 35.2 | 35.7 | 27.7 | 27.2 | 22.3 | 23.0 | 22.8 | 21.9 | |
| 15.2 | 15.2 | 15.2 | 5.2 | 5.2 | 5.7 | 5.7 | 5.7 | 5.7 | |
| 55.2 | 61.0 | 59.9 | 99.7 | 93.7 | 86.4 | 91.1 | 87.1 | 83.8 | |
| Growth | +10.5% | −1.7% | +66.4% | −6.0% | −7.8% | +5.4% | −4.4% | −3.8% | |
| Liabilities | |||||||||
| 0.0 | 0.0 | n/a | n/a | n/a | n/a | n/a | 0.0 | 0.0 | |
| 5.3 | 7.5 | n/a | n/a | n/a | 0.0 | 0.8 | 0.8 | 2.3 | |
| calc | 5.4 | 7.5 | n/a | n/a | n/a | 0.0 | 0.8 | 0.9 | 2.3 |
| Equity | |||||||||
| −24.4 | −25.4 | −30.6 | −44.5 | −27.7 | −30.3 | −19.2 | −17.6 | −16.6 | |
| 34.6 | 34.0 | 27.4 | 13.7 | 29.7 | 26.5 | 32.6 | 32.4 | 33.1 | |
| Growth | −1.7% | −19.4% | −50.0% | +117.3% | −11.0% | +23.0% | −0.6% | +2.1% | |
| Per share and net cash | |||||||||
| calc | −1.0 | −4.0 | n/a | n/a | n/a | 8.9 | 3.4 | 3.0 | 0.3 |
| 12.4 | 12.5 | 12.5 | 12.6 | 12.5 | 12.3 | 11.4 | 10.7 | 10.5 | |
| calc | 2.78 | 2.72 | 2.18 | 1.09 | 2.38 | 2.16 | 2.85 | 3.02 | 3.13 |
Lines marked calc are worked out here from filed figures; point at one for how.