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 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 138.6 | 158.1 | 146.6 | 147.5 | 147.5 | 168.9 | 219.5 | 203.8 | 240.5 | 282.0 |
| Growth | +14.1% | −7.3% | +0.7% | −0.0% | +14.5% | +30.0% | −7.2% | +18.0% | +17.3% | |
| Operating income | 6.5 | 9.9 | 2.1 | −2.3 | −1.3 | −2.6 | 5.4 | 18.3 | 17.8 | 16.7 |
| Net income | 4.5 | 5.3 | 1.5 | −4.7 | −3.7 | −6.1 | 0.7 | 18.8 | 11.4 | 9.6 |
| Growth | +17.0% | −71.0% | −406.5% | +2,441.1% | −39.2% | −15.7% | ||||
| EPS, diluted | 1.66 | 1.90 | 0.55 | −1.70 | −1.33 | −2.20 | 0.25 | 6.38 | 3.83 | 3.22 |
| Growth | +14.5% | −71.1% | −409.1% | +2,452.0% | −40.0% | −15.9% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 19.2% | 20.3% | 17.3% | 15.9% | 16.3% | 14.3% | 16.2% | 25.5% | 28.6% | 28.5% |
| Operating margin | 4.7% | 6.3% | 1.4% | −1.6% | −0.9% | −1.5% | 2.4% | 9.0% | 7.4% | 5.9% |
| Net margin | 3.3% | 3.3% | 1.0% | −3.2% | −2.5% | −3.6% | 0.3% | 9.2% | 4.7% | 3.4% |
| Free cash flow margin | 6.5% | −0.1% | −1.2% | 1.1% | −1.0% | −5.8% | −3.6% | 7.5% | 5.2% | 5.2% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 11.7 | 3.2 | 2.5 | 4.2 | 0.9 | −7.9 | −3.8 | 19.6 | 14.8 | 18.6 |
| Capital expenditure | −2.6 | −3.4 | −4.2 | −2.5 | −2.4 | −1.9 | −4.1 | −4.4 | −2.2 | −3.9 |
| Free cash flow | 9.1 | −0.2 | −1.7 | 1.7 | −1.5 | −9.8 | −7.9 | 15.2 | 12.6 | 14.7 |
| Growth | −102.3% | −187.6% | −16.9% | +16.5% | ||||||
| Buybacks | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | −2.0 | −1.6 | 0.0 |
| Dividends paid | −1.6 | −1.8 | −2.0 | −1.0 | 0.0 | n/a | n/a | n/a | n/a | n/a |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 12.5 | 9.7 | 10.6 | 4.4 | 5.2 | 4.4 | 8.1 | 23.3 | 14.9 | 10.0 |
| Total debt | 3.3 | 2.4 | 1.3 | 0.0 | n/a | n/a | n/a | n/a | 37.7 | 20.1 |
| Net cash (debt) | 9.2 | 7.3 | 9.4 | 4.4 | n/a | n/a | n/a | n/a | −22.7 | −10.1 |
| Shareholders’ equity | 43.5 | 47.7 | 47.1 | 38.4 | 41.2 | 35.7 | 37.4 | 54.8 | 64.5 | 74.7 |
| Debt to equity | 0.08 | 0.05 | 0.03 | 0.00 | n/a | n/a | n/a | n/a | 0.58 | 0.27 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2017 30 Apr 2017 | FY2018 30 Apr 2018 | FY2019 30 Apr 2019 | FY2020 30 Apr 2020 | FY2021 30 Apr 2021 | FY2022 30 Apr 2022 | FY2023 30 Apr 2023 | FY2024 30 Apr 2024 | FY2025 30 Apr 2025 | FY2026 30 Apr 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 12.5 | 9.7 | 10.6 | 4.4 | 5.2 | 4.4 | 8.1 | 23.3 | 14.9 | 10.0 | |
| n/a | n/a | n/a | 28.1 | 32.9 | 41.3 | 46.1 | 45.1 | 62.4 | 58.7 | |
| 14.9 | 18.5 | 17.2 | 15.3 | 16.5 | 23.8 | 21.9 | 20.7 | 32.8 | 30.5 | |
| 14.0 | 14.7 | 16.5 | 16.3 | 16.0 | 15.1 | 16.4 | 17.6 | 23.2 | 22.4 | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 12.5 | 12.5 | |
| 80.9 | 85.1 | 87.2 | 83.9 | 89.4 | 118.8 | 118.9 | 134.8 | 194.7 | 178.3 | |
| Growth | +5.1% | +2.5% | −3.8% | +6.5% | +32.9% | +0.1% | +13.3% | +44.4% | −8.4% | |
| Liabilities | ||||||||||
| 0.9 | 1.2 | 1.2 | 0.0 | n/a | n/a | n/a | n/a | 3.0 | 5.0 | |
| 2.4 | 1.3 | 0.1 | 0.0 | n/a | n/a | n/a | n/a | 34.7 | 15.1 | |
| calc | 3.3 | 2.4 | 1.3 | 0.0 | n/a | n/a | n/a | n/a | 37.7 | 20.1 |
| 37.7 | 36.9 | 39.5 | 45.2 | 47.9 | 82.6 | 80.4 | 78.6 | 128.4 | 101.5 | |
| Equity | ||||||||||
| 39.8 | 43.8 | 43.6 | 37.8 | 34.1 | 28.0 | 28.8 | 47.5 | 58.9 | 68.5 | |
| 43.5 | 47.7 | 47.1 | 38.4 | 41.2 | 35.7 | 37.4 | 54.8 | 64.5 | 74.7 | |
| Growth | +9.8% | −1.3% | −18.4% | +7.4% | −13.5% | +4.8% | +46.4% | +17.7% | +15.9% | |
| Per share and net cash | ||||||||||
| calc | 9.2 | 7.3 | 9.4 | 4.4 | n/a | n/a | n/a | n/a | −22.7 | −10.1 |
| 2.7 | 2.7 | 2.7 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.9 | |
| calc | 16.03 | 17.46 | 17.15 | 13.96 | 14.93 | 12.79 | 13.22 | 19.29 | 22.70 | 26.07 |
Lines marked calc are worked out here from filed figures; point at one for how.