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 | 19.5 | 19.3 | 21.1 | 19.5 | 20.2 | 21.4 | 22.6 | 21.6 | 22.5 |
| Growth | −1.3% | +9.5% | −7.6% | +3.5% | +5.9% | +5.5% | −4.4% | +4.1% | |
| Operating income | 3.0 | 1.9 | 1.8 | −1.2 | −0.8 | −0.7 | 0.2 | −0.6 | −0.2 |
| Net income | 1.9 | 3.0 | 1.5 | −0.9 | 0.4 | −0.7 | −0.1 | −0.4 | −0.1 |
| Growth | +54.5% | −49.1% | −159.8% | −279.0% | |||||
| EPS, diluted | n/a | n/a | n/a | n/a | n/a | −0.35 | −0.04 | −0.20 | −0.07 |
| Growth |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 15.5% | 9.6% | 8.6% | −6.3% | −4.1% | −3.1% | 1.0% | −2.9% | −0.7% |
| Net margin | 9.8% | 15.4% | 7.2% | −4.6% | 2.0% | −3.3% | −0.4% | −1.9% | −0.6% |
| Free cash flow margin | 9.6% | 0.7% | −6.3% | −24.5% | −5.9% | −0.2% | 5.2% | −4.9% | 0.6% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 4.0 | 3.2 | 3.0 | 1.6 | 1.1 | 1.7 | 2.2 | 1.4 | 2.5 |
| Capital expenditure | −2.1 | −3.1 | −4.3 | −6.4 | −2.3 | −1.7 | −1.0 | −2.5 | −2.4 |
| Free cash flow | 1.9 | 0.1 | −1.3 | −4.8 | −1.2 | −0.0 | 1.2 | −1.0 | 0.1 |
| Growth | −92.4% | −1,032.7% | −189.3% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 5.4 | 5.3 | 4.1 | 3.3 | 1.6 | 1.0 | 1.2 | 1.2 | 0.7 |
| Total debt | 0.2 | 0.2 | 5.3 | 8.8 | 7.6 | 6.4 | 5.1 | 3.9 | 3.2 |
| Net cash (debt) | 5.2 | 5.1 | −1.2 | −5.5 | −6.1 | −5.3 | −3.9 | −2.6 | −2.5 |
| Shareholders’ equity | 50.0 | 53.1 | 54.6 | 53.7 | 54.1 | 53.4 | 53.3 | 52.9 | 52.8 |
| Debt to equity | 0.00 | 0.00 | 0.10 | 0.16 | 0.14 | 0.12 | 0.10 | 0.07 | 0.06 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2017 31 Jul 2017 | FY2018 31 Jul 2018 | FY2019 31 Jul 2019 | FY2020 31 Jul 2020 | FY2021 31 Jul 2021 | FY2022 31 Jul 2022 | FY2023 31 Jul 2023 | FY2024 31 Jul 2024 | FY2025 31 Jul 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| 5.4 | 5.3 | 4.1 | 3.3 | 1.6 | 1.0 | 1.2 | 1.2 | 0.7 | |
| n/a | n/a | 0.4 | n/a | n/a | n/a | n/a | n/a | n/a | |
| 49.5 | 50.8 | 53.1 | 47.6 | 48.1 | 48.1 | 47.4 | 48.2 | 48.8 | |
| 64.8 | 66.6 | 68.8 | 100.4 | 97.5 | 94.0 | 91.9 | 89.5 | 88.0 | |
| Growth | +2.6% | +3.3% | +46.0% | −2.9% | −3.6% | −2.2% | −2.6% | −1.6% | |
| Liabilities | |||||||||
| 0.2 | 0.2 | 5.3 | n/a | n/a | n/a | n/a | n/a | n/a | |
| n/a | n/a | n/a | 8.8 | 7.6 | 6.4 | 5.1 | 3.9 | 3.2 | |
| calc | 0.2 | 0.2 | 5.3 | 8.8 | 7.6 | 6.4 | 5.1 | 3.9 | 3.2 |
| 14.8 | 13.5 | 14.2 | 46.7 | 43.4 | 40.6 | 38.6 | 36.6 | 35.3 | |
| Equity | |||||||||
| 45.4 | 48.4 | 50.4 | 49.5 | 49.9 | 49.2 | 49.1 | 48.7 | 48.5 | |
| 50.0 | 53.1 | 54.6 | 53.7 | 54.1 | 53.4 | 53.3 | 52.9 | 52.8 | |
| Growth | +6.2% | +2.9% | −1.7% | +0.7% | −1.3% | −0.2% | −0.8% | −0.3% | |
| Per share and net cash | |||||||||
| calc | 5.2 | 5.1 | −1.2 | −5.5 | −6.1 | −5.3 | −3.9 | −2.6 | −2.5 |
| 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | |
| calc | 24.80 | 26.34 | 27.09 | 26.64 | 26.84 | 26.48 | 26.44 | 26.24 | 26.17 |
Lines marked calc are worked out here from filed figures; point at one for how.