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 | 111.8 | 121.3 | 124.3 | 166.5 | 159.9 | 161.4 | 179.3 | 174.4 | 185.9 | 153.7 |
| Growth | +8.5% | +2.5% | +33.9% | −4.0% | +0.9% | +11.1% | −2.7% | +6.6% | −17.3% | |
| Operating income | 9.2 | 11.9 | 9.5 | −5.5 | −19.0 | −6.3 | 2.2 | 10.8 | −6.2 | −20.4 |
| Net income | 8.1 | 6.6 | 20.2 | −5.9 | −16.4 | −3.4 | −0.2 | 9.4 | 7.7 | −16.0 |
| Growth | −18.2% | +206.1% | −129.4% | −17.9% | −307.1% | |||||
| EPS, diluted | 0.52 | 0.42 | 1.25 | −0.37 | −0.96 | −0.23 | −0.04 | 0.50 | 0.40 | −0.93 |
| Growth | −19.2% | +197.6% | −129.6% | −20.0% | −332.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 8.2% | 9.8% | 7.6% | −3.3% | −11.9% | −3.9% | 1.2% | 6.2% | −3.3% | −13.3% |
| Net margin | 7.2% | 5.4% | 16.2% | −3.6% | −10.3% | −2.1% | −0.1% | 5.4% | 4.2% | −10.4% |
| Free cash flow margin | −1.7% | 4.6% | 3.6% | −8.7% | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 14.3 | 18.5 | 18.4 | 1.4 | −11.3 | 9.6 | 14.8 | −15.9 | 17.9 | −6.0 |
| Capital expenditure | −16.3 | −12.9 | −13.9 | −15.9 | n/a | n/a | n/a | n/a | n/a | n/a |
| Free cash flow | −1.9 | 5.6 | 4.5 | −14.5 | n/a | n/a | n/a | n/a | n/a | n/a |
| Growth | −18.9% | −420.6% | ||||||||
| Buybacks | n/a | n/a | 0.0 | 0.0 | −3.5 | 0.0 | 0.0 | n/a | n/a | n/a |
| Dividends paid | −2.8 | −3.2 | −4.0 | −5.3 | −5.4 | −5.3 | −5.3 | −5.4 | −5.4 | −5.4 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.0 | 0.5 | 0.6 | 0.6 | 0.5 | 0.4 | 0.9 | 3.6 | 3.0 | 1.5 |
| Total debt | 90.7 | 105.1 | 80.1 | 108.9 | 125.8 | 132.8 | 105.8 | 41.0 | 40.6 | 72.5 |
| Net cash (debt) | −90.6 | −104.6 | −79.5 | −108.3 | −125.3 | −132.4 | −105.0 | −37.4 | −37.6 | −71.0 |
| Shareholders’ equity | 126.5 | 136.8 | 219.1 | 221.7 | 195.8 | 188.4 | 181.1 | 189.7 | 191.7 | 180.0 |
| Debt to equity | 0.72 | 0.77 | 0.37 | 0.49 | 0.64 | 0.70 | 0.58 | 0.22 | 0.21 | 0.40 |
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 | ||||||||||
| 0.0 | 0.5 | 0.6 | 0.6 | 0.5 | 0.4 | 0.9 | 3.6 | 3.0 | 1.5 | |
| 9.3 | 11.0 | 14.1 | 15.1 | 16.3 | 17.5 | 15.7 | 14.5 | 14.7 | 15.4 | |
| 177.1 | 188.2 | 225.7 | 248.1 | 242.6 | 242.4 | 222.6 | 160.6 | 162.0 | 172.6 | |
| 0.7 | 0.9 | 1.4 | 1.8 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | |
| 305.4 | 339.0 | 421.3 | 399.9 | 389.6 | 392.3 | 368.5 | 301.2 | 298.8 | 311.1 | |
| Growth | +11.0% | +24.3% | −5.1% | −2.6% | +0.7% | −6.1% | −18.3% | −0.8% | +4.1% | |
| Liabilities | ||||||||||
| 2.5 | 3.0 | 3.1 | 3.0 | 3.3 | 2.5 | 1.7 | 0.4 | 0.6 | 0.0 | |
| 88.2 | 102.1 | 77.0 | 105.9 | 122.6 | 130.4 | 104.1 | 40.6 | 40.0 | 72.5 | |
| calc | 90.7 | 105.1 | 80.1 | 108.9 | 125.8 | 132.8 | 105.8 | 41.0 | 40.6 | 72.5 |
| 166.7 | 191.4 | 191.4 | 167.4 | 183.0 | 193.0 | 176.7 | 100.7 | 96.3 | 120.3 | |
| Equity | ||||||||||
| 31.8 | 34.7 | 50.4 | 53.1 | 30.8 | 21.6 | 15.5 | 19.0 | 20.8 | −1.1 | |
| 126.5 | 136.8 | 219.1 | 221.7 | 195.8 | 188.4 | 181.1 | 189.7 | 191.7 | 180.0 | |
| Growth | +8.1% | +60.2% | +1.2% | −11.7% | −3.7% | −3.9% | +4.8% | +1.1% | −6.1% | |
| Per share and net cash | ||||||||||
| calc | −90.6 | −104.6 | −79.5 | −108.3 | −125.3 | −132.4 | −105.0 | −37.4 | −37.6 | −71.0 |
| 14.2 | 14.4 | 17.6 | 17.8 | 17.6 | 17.7 | 17.7 | 17.9 | 18.0 | 18.0 | |
| calc | 8.92 | 9.50 | 12.42 | 12.49 | 11.12 | 10.65 | 10.24 | 10.57 | 10.63 | 9.98 |
Lines marked calc are worked out here from filed figures; point at one for how.