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.
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | n/a | 77.1 | 90.7 | 76.6 | 66.0 | 63.9 | 65.7 | 68.2 | 78.6 | 96.3 |
| Growth | +17.5% | −15.5% | −13.8% | −3.2% | +2.8% | +3.8% | +15.2% | +22.6% | ||
| Operating income | 3.9 | 1.2 | 2.4 | 0.5 | −0.8 | 1.4 | −5.3 | −1.3 | 3.0 | 2.2 |
| Net income | 2.2 | 0.5 | 1.1 | −0.1 | −0.1 | 1.3 | −3.7 | −0.8 | 2.2 | 1.4 |
| Growth | −78.9% | +126.7% | −108.9% | −398.3% | −36.7% | |||||
| EPS, diluted | n/a | n/a | n/a | n/a | n/a | n/a | −0.66 | −0.15 | 0.39 | 0.25 |
| Growth | −35.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | n/a | 15.8% | 17.2% | 20.6% | 19.8% | 25.1% | 16.8% | 16.1% | 20.4% | 16.0% |
| Operating margin | n/a | 1.6% | 2.6% | 0.7% | −1.2% | 2.3% | −8.1% | −2.0% | 3.8% | 2.2% |
| Net margin | n/a | 0.6% | 1.2% | −0.1% | −0.1% | 2.0% | −5.7% | −1.2% | 2.8% | 1.5% |
| Free cash flow margin | n/a | 1.0% | 9.2% | −3.8% | 6.0% | 5.0% | −9.9% | −0.3% | 6.5% | −5.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.6 | 1.5 | 8.7 | −2.1 | 4.4 | 4.7 | −5.4 | 0.7 | 5.4 | −5.0 |
| Capital expenditure | −1.0 | −0.7 | −0.4 | −0.7 | −0.4 | −1.5 | −1.1 | −0.9 | −0.3 | −0.2 |
| Free cash flow | 0.6 | 0.8 | 8.3 | −2.9 | 3.9 | 3.2 | −6.5 | −0.2 | 5.1 | −5.2 |
| Growth | +23.6% | +943.0% | −134.8% | −18.8% | −302.5% | −201.7% | ||||
| Buybacks | −0.1 | −4.9 | −6.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Dividends paid | −0.1 | n/a | n/a | n/a | n/a | n/a | −0.4 | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 3.2 | 2.3 | 4.6 | 2.4 | 2.9 | 3.7 | 2.5 | 2.7 | 1.4 | 0.7 |
| Shareholders’ equity | 24.5 | 25.0 | 24.9 | 25.3 | 26.5 | 28.5 | 24.8 | 24.0 | 26.2 | 27.6 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2016 31 Oct 2016 | FY2017 31 Oct 2017 | FY2018 31 Oct 2018 | FY2019 31 Oct 2019 | FY2020 31 Oct 2020 | FY2021 31 Oct 2021 | FY2022 31 Oct 2022 | FY2023 31 Oct 2023 | FY2024 31 Oct 2024 | FY2025 31 Oct 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 3.2 | 2.3 | 4.6 | 2.4 | 2.9 | 3.7 | 2.5 | 2.7 | 1.4 | 0.7 | |
| 13.5 | 13.4 | 9.9 | 9.4 | 7.4 | 9.3 | 7.8 | 8.0 | 9.4 | 12.1 | |
| 14.3 | 16.3 | 15.3 | 18.8 | 17.1 | 16.0 | 19.3 | 19.0 | 15.7 | 20.4 | |
| 2.3 | 2.4 | 2.4 | 2.4 | 2.2 | 2.7 | 3.2 | 3.5 | 3.2 | 3.5 | |
| 1.0 | 1.8 | 2.5 | 2.5 | 2.5 | 2.5 | n/a | n/a | n/a | n/a | |
| 37.0 | 40.0 | 38.8 | 39.7 | 38.5 | 43.3 | 42.7 | 42.2 | 34.0 | 42.0 | |
| Growth | +8.0% | −2.9% | +2.2% | −3.0% | +12.6% | −1.4% | −1.2% | −19.4% | +23.6% | |
| Liabilities | ||||||||||
| 11.9 | 14.4 | 12.8 | 13.0 | 10.7 | 13.9 | 18.1 | 18.5 | 7.8 | 14.5 | |
| Equity | ||||||||||
| 11.9 | 12.3 | 13.4 | 13.3 | 13.2 | 14.5 | 10.3 | 9.5 | 11.7 | 13.1 | |
| 24.5 | 25.0 | 24.9 | 25.3 | 26.5 | 28.5 | 24.8 | 24.0 | 26.2 | 27.6 | |
| Growth | +1.7% | −0.3% | +1.5% | +5.0% | +7.6% | −13.1% | −3.4% | +9.3% | +5.4% | |
| Per share and net cash | ||||||||||
| 5.8 | 5.8 | 5.6 | 5.6 | 5.7 | 5.7 | 5.7 | 5.7 | 5.7 | 5.7 | |
| calc | 4.21 | 4.30 | 4.47 | 4.54 | 4.65 | 5.00 | 4.34 | 4.20 | 4.59 | 4.83 |
Lines marked calc are worked out here from filed figures; point at one for how.