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 | 47.7 | 53.9 | 45.4 | 44.9 | 57.5 | 62.9 | 54.3 | 47.1 | 41.3 |
| Growth | +13.0% | −15.7% | −1.1% | +27.9% | +9.4% | −13.7% | −13.2% | −12.4% | |
| Operating income | 4.4 | 4.3 | n/a | n/a | 3.7 | 2.0 | 0.4 | −1.8 | −3.8 |
| Net income | 2.7 | 2.9 | 2.1 | 2.8 | 3.5 | 1.2 | −0.0 | 0.7 | −4.1 |
| Growth | +7.1% | −28.1% | +32.6% | +24.1% | −66.3% | −101.8% | −672.2% | ||
| EPS, diluted | 0.60 | 0.66 | 0.50 | 0.77 | 0.99 | 0.33 | −0.01 | 0.21 | −1.18 |
| Growth | +10.0% | −24.2% | +54.0% | +28.6% | −66.7% | −103.0% | −661.9% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 23.2% | 21.5% | 21.9% | 27.8% | 24.6% | 21.9% | 22.6% | 18.8% | 15.1% |
| Operating margin | 9.3% | 7.9% | n/a | n/a | 6.5% | 3.1% | 0.8% | −3.8% | −9.1% |
| Net margin | 5.7% | 5.4% | 4.6% | 6.2% | 6.0% | 1.9% | −0.0% | 1.5% | −10.0% |
| Free cash flow margin | 6.0% | 3.1% | 13.8% | −5.9% | −9.7% | −7.5% | 9.9% | 12.6% | −16.3% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 2.4 | 1.6 | 6.3 | −2.2 | −4.4 | −3.4 | 5.6 | 6.0 | −6.6 |
| Capital expenditure | 0.5 | 0.1 | −0.0 | −0.4 | −1.2 | −1.3 | −0.2 | −0.1 | −0.1 |
| Free cash flow | 2.9 | 1.7 | 6.3 | −2.7 | −5.6 | −4.7 | 5.4 | 5.9 | −6.7 |
| Growth | −41.5% | +274.1% | −142.5% | +10.2% | −213.7% | ||||
| Buybacks | −0.5 | −1.3 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 5.9 | 6.1 | 9.7 | 3.8 | 1.2 | 0.5 | 0.1 | 4.9 | 0.2 |
| Shareholders’ equity | 19.7 | 21.4 | 20.4 | 19.3 | 22.9 | 24.1 | 24.1 | 24.9 | 20.8 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2017 31 Aug 2017 | FY2018 31 Aug 2018 | FY2019 31 Aug 2019 | FY2020 31 Aug 2020 | FY2021 31 Aug 2021 | FY2022 31 Aug 2022 | FY2023 31 Aug 2023 | FY2024 31 Aug 2024 | FY2025 31 Aug 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| 5.9 | 6.1 | 9.7 | 3.8 | 1.2 | 0.5 | 0.1 | 4.9 | 0.2 | |
| 3.6 | 4.2 | 2.8 | 6.3 | 7.1 | 7.2 | 5.6 | 3.7 | 3.9 | |
| 8.8 | 9.8 | 6.4 | 9.2 | 14.4 | 20.6 | 18.3 | 13.2 | 15.9 | |
| 3.2 | 3.1 | 2.7 | 3.0 | 3.9 | 4.8 | 4.7 | 3.8 | 3.6 | |
| 22.2 | 23.6 | 22.2 | 23.3 | 29.1 | 34.5 | 29.8 | 27.5 | 25.5 | |
| Growth | +6.5% | −6.0% | +4.8% | +25.2% | +18.5% | −13.7% | −7.7% | −7.3% | |
| Liabilities | |||||||||
| 2.5 | 2.3 | 1.8 | 3.9 | 6.3 | 10.4 | 5.7 | 2.6 | 4.7 | |
| Equity | |||||||||
| 18.1 | 19.8 | 18.9 | 17.9 | 21.4 | 22.5 | 22.5 | 23.2 | 19.1 | |
| 19.7 | 21.4 | 20.4 | 19.3 | 22.9 | 24.1 | 24.1 | 24.9 | 20.8 | |
| Growth | +8.4% | −4.4% | −5.3% | +18.2% | +5.3% | +0.0% | +3.1% | −16.4% | |
| Per share and net cash | |||||||||
| 4.5 | 4.2 | 4.0 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | |
| calc | 4.41 | 5.07 | 5.14 | 5.56 | 6.55 | 6.89 | 6.89 | 7.09 | 5.91 |
Lines marked calc are worked out here from filed figures; point at one for how.