Closing prices at the end of each trading day, from 13 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 | 270.0 | 224.5 | 226.5 | 205.9 | 257.5 | 280.1 | 314.5 | 363.3 | 476.7 |
| Growth | −16.9% | +0.9% | −9.1% | +25.1% | +8.7% | +12.3% | +15.5% | +31.2% | |
| Operating income | −40.2 | −21.7 | −19.5 | −3.9 | 27.2 | 47.4 | 26.1 | 23.4 | 35.1 |
| Net income | n/a | n/a | n/a | n/a | 50.9 | 40.3 | 21.0 | 20.0 | 28.1 |
| Growth | −20.9% | −48.0% | −4.7% | +40.5% | |||||
| EPS, diluted | n/a | n/a | −0.58 | −0.11 | 1.45 | 1.20 | 0.65 | 0.63 | 0.87 |
| Growth | −17.2% | −45.8% | −3.1% | +38.1% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 46.1% | 48.9% | 50.0% | 53.4% | 58.2% | 57.4% | 54.7% | 51.0% | 43.8% |
| Operating margin | −14.9% | −9.7% | −8.6% | −1.9% | 10.5% | 16.9% | 8.3% | 6.4% | 7.4% |
| Net margin | n/a | n/a | n/a | n/a | 19.8% | 14.4% | 6.7% | 5.5% | 5.9% |
| Free cash flow margin | −14.6% | −1.6% | −5.4% | 6.0% | 23.3% | 13.1% | 13.2% | 16.9% | 12.4% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −31.7 | 0.6 | −6.2 | 16.5 | 65.4 | 44.8 | 47.0 | 70.2 | 66.8 |
| Capital expenditure | −7.8 | −4.2 | −5.9 | −4.2 | −5.4 | −8.1 | −5.4 | −8.9 | −7.8 |
| Free cash flow | −39.5 | −3.6 | −12.2 | 12.3 | 60.0 | 36.7 | 41.6 | 61.3 | 59.0 |
| Growth | +388.1% | −38.8% | +13.4% | +47.3% | −3.8% | ||||
| Buybacks | n/a | 0.0 | 0.0 | −4.0 | −31.1 | −25.4 | −21.2 | −9.4 | −16.2 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 94.3 | 58.4 | 36.5 | 76.0 | 106.3 | 96.1 | 110.3 | 153.2 | 174.6 |
| Shareholders’ equity | 132.6 | 129.7 | 116.2 | 111.8 | 135.0 | 154.5 | 161.5 | 182.6 | 203.2 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2017 30 Sep 2017 | FY2018 30 Sep 2018 | FY2019 30 Sep 2019 | FY2020 30 Sep 2020 | FY2021 30 Sep 2021 | FY2022 30 Sep 2022 | FY2023 30 Sep 2023 | FY2024 30 Sep 2024 | FY2025 30 Sep 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| 94.3 | 58.4 | 36.5 | 76.0 | 106.3 | 96.1 | 110.3 | 153.2 | 174.6 | |
| 11.6 | 4.9 | 6.7 | 5.3 | 5.9 | 11.8 | 7.8 | 11.5 | 11.2 | |
| 20.7 | 10.1 | 5.8 | 5.6 | 12.5 | 11.7 | 11.1 | 17.1 | 14.2 | |
| 16.8 | 16.6 | 18.8 | 17.8 | 17.6 | 19.1 | 17.2 | 18.0 | 18.3 | |
| 45.4 | 59.8 | 59.5 | 59.8 | 59.9 | 88.9 | 89.4 | 97.8 | 102.9 | |
| 215.2 | 201.8 | 187.3 | 196.6 | 255.6 | 288.1 | 289.0 | 346.9 | 375.1 | |
| Growth | −6.2% | −7.2% | +5.0% | +30.0% | +12.7% | +0.3% | +20.0% | +8.1% | |
| Liabilities | |||||||||
| 82.6 | 72.2 | 71.1 | 84.8 | 120.6 | 133.6 | 127.4 | 164.3 | 171.9 | |
| Equity | |||||||||
| −88.2 | −100.0 | −118.6 | −122.3 | −71.4 | −30.9 | −10.0 | 10.0 | 38.1 | |
| 132.6 | 129.7 | 116.2 | 111.8 | 135.0 | 154.5 | 161.5 | 182.6 | 203.2 | |
| Growth | −2.2% | −10.4% | −3.8% | +20.7% | +14.5% | +4.5% | +13.0% | +11.3% | |
| Per share and net cash | |||||||||
| 31.5 | 32.8 | 33.7 | 34.1 | 35.5 | 35.7 | 36.1 | 36.7 | 37.3 | |
| calc | 4.21 | 3.96 | 3.45 | 3.28 | 3.81 | 4.33 | 4.47 | 4.97 | 5.45 |
Lines marked calc are worked out here from filed figures; point at one for how.