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 | 53.0 | 54.6 | 42.7 | 33.4 | 32.8 | 29.7 | 24.0 | 29.6 | 35.5 |
| Growth | +3.1% | −21.8% | −21.8% | −1.9% | −9.4% | −19.0% | +23.4% | +19.9% | |
| Operating income | 24.5 | 24.5 | 16.0 | 11.3 | 10.9 | 9.8 | 6.3 | 8.9 | 13.1 |
| Net income | 14.9 | 20.6 | 11.0 | 7.8 | 7.9 | 6.2 | 4.8 | 7.1 | 10.0 |
| Growth | +38.0% | −46.5% | −28.9% | +0.8% | −21.7% | −22.9% | +48.8% | +40.3% | |
| EPS, diluted | 1.92 | 2.61 | 1.42 | 1.06 | 1.07 | 0.82 | 0.63 | 0.92 | 1.27 |
| Growth | +35.9% | −45.6% | −25.4% | +0.9% | −23.4% | −23.2% | +46.0% | +38.0% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 46.3% | 44.8% | 37.5% | 33.9% | 33.2% | 33.2% | 26.4% | 29.9% | 37.0% |
| Net margin | 28.2% | 37.8% | 25.8% | 23.5% | 24.1% | 20.9% | 19.9% | 23.9% | 28.0% |
| Free cash flow margin | 37.1% | 38.8% | 33.2% | 31.3% | 30.9% | 28.5% | 28.8% | 30.2% | 37.6% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 19.8 | 21.5 | 14.4 | 10.6 | 10.4 | 8.7 | 7.1 | 9.3 | 13.8 |
| Capital expenditure | −0.2 | −0.4 | −0.2 | −0.2 | −0.2 | −0.2 | −0.2 | −0.3 | −0.4 |
| Free cash flow | 19.7 | 21.2 | 14.2 | 10.5 | 10.1 | 8.4 | 6.9 | 9.0 | 13.4 |
| Growth | +7.6% | −33.0% | −26.3% | −3.0% | −16.7% | −18.1% | +29.6% | +49.0% | |
| Buybacks | n/a | n/a | −4.8 | −2.7 | n/a | n/a | n/a | n/a | n/a |
| Dividends paid | −2.2 | −2.9 | −3.5 | −4.0 | −4.0 | −4.0 | −4.1 | −4.2 | −4.2 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 15.7 | 25.4 | 24.7 | 10.0 | 15.8 | 58.5 | 60.5 | 63.9 | 72.4 |
| Total debt | 26.0 | 21.7 | 17.4 | n/a | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | −10.3 | 3.7 | 7.3 | n/a | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 51.5 | 71.0 | 75.5 | 78.2 | 83.3 | 86.3 | 87.8 | 91.3 | 97.7 |
| Debt to equity | 0.50 | 0.31 | 0.23 | n/a | n/a | n/a | n/a | n/a | n/a |
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 | |||||||||
| 19.8 | 21.5 | 14.4 | 10.6 | 10.4 | 8.7 | 7.1 | 9.3 | 13.8 | |
| Growth | +8.5% | −33.2% | −26.2% | −2.2% | −16.6% | −17.7% | +30.0% | +48.7% | |
| Investment | |||||||||
| −0.2 | −0.4 | −0.2 | −0.2 | −0.2 | −0.2 | −0.2 | −0.3 | −0.4 | |
| calc | 19.7 | 21.2 | 14.2 | 10.5 | 10.1 | 8.4 | 6.9 | 9.0 | 13.4 |
| Growth | +7.6% | −33.0% | −26.3% | −3.0% | −16.7% | −18.1% | +29.6% | +49.0% | |
| calc | 2.52 | 2.68 | 1.83 | 1.42 | 1.37 | 1.12 | 0.91 | 1.16 | 1.71 |
| −0.4 | −3.9 | −2.0 | −0.9 | −0.2 | −0.2 | −0.8 | −1.3 | −0.6 | |
| Financing | |||||||||
| −7.2 | −7.9 | −13.1 | −24.5 | −4.3 | 34.2 | −4.3 | −4.5 | −4.7 | |
| −2.2 | −2.9 | −3.5 | −4.0 | −4.0 | −4.0 | −4.1 | −4.2 | −4.2 | |
| n/a | n/a | −4.8 | −2.7 | n/a | n/a | n/a | n/a | n/a | |
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.