Closing prices at the end of each trading day, from 11 May 2022. 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.
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Net income | 5.0 | 10.9 | 23.6 | 15.2 | 12.3 | 7.5 |
| Growth | +118.2% | +117.1% | −35.6% | −18.6% | −39.3% | |
| EPS, diluted | 1.18 | 2.28 | 3.68 | 2.05 | 1.66 | 1.00 |
| Growth | +93.2% | +61.4% | −44.3% | −19.0% | −39.8% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating cash flow | 0.6 | 13.2 | 25.1 | 16.4 | 5.4 | 13.1 |
| Capital expenditure | −1.1 | −2.1 | −1.1 | −3.4 | −1.3 | −0.9 |
| Free cash flow | −0.5 | 11.1 | 24.0 | 13.0 | 4.1 | 12.2 |
| Growth | +115.6% | −45.8% | −68.1% | +193.7% | ||
| Buybacks | n/a | n/a | n/a | n/a | 0.0 | −1.8 |
| Dividends paid | n/a | 0.0 | −2.0 | −2.9 | −3.0 | −3.0 |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Cash | 80.2 | 166.5 | 149.9 | 192.6 | 162.9 | 208.9 |
| Shareholders’ equity | 78.0 | 122.5 | 172.6 | 185.9 | 196.6 | 200.3 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2020 30 Sep 2020 | FY2021 30 Sep 2021 | FY2022 30 Sep 2022 | FY2023 30 Sep 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|---|---|
| Assets | ||||||
| 80.2 | 166.5 | 149.9 | 192.6 | 162.9 | 208.9 | |
| 14.2 | 15.0 | 14.5 | 16.1 | 15.3 | 14.3 | |
| 1.9 | 19.2 | 19.2 | 19.2 | 19.2 | 19.2 | |
| 851.6 | 1,484.6 | 1,840.1 | 2,149.5 | 2,312.1 | 2,383.1 | |
| Growth | +74.3% | +23.9% | +16.8% | +7.6% | +3.1% | |
| Liabilities | ||||||
| 773.6 | 1,362.1 | 1,667.5 | 1,963.6 | 2,115.5 | 2,182.8 | |
| Equity | ||||||
| 14.1 | 25.0 | 46.5 | 58.7 | 67.9 | 72.4 | |
| 78.0 | 122.5 | 172.6 | 185.9 | 196.6 | 200.3 | |
| Growth | +57.0% | +40.9% | +7.7% | +5.8% | +1.8% | |
| Per share and net cash | ||||||
| 4.2 | 5.6 | 7.3 | 7.2 | 7.2 | 7.1 | |
| calc | 18.69 | 22.02 | 23.69 | 25.93 | 27.49 | 28.07 |
Lines marked calc are worked out here from filed figures; point at one for how.