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 | |
|---|---|---|---|---|---|---|---|---|---|
| Net income | 1.4 | 2.0 | 3.0 | 2.2 | 6.1 | 7.9 | 7.7 | 7.8 | 9.8 |
| Growth | +42.7% | +47.6% | −26.9% | +179.5% | +29.4% | −2.7% | +1.0% | +25.4% | |
| EPS, diluted | 0.24 | 0.35 | n/a | n/a | 1.01 | 1.17 | 1.20 | 1.23 | 1.56 |
| Growth | +45.8% | +15.8% | +2.6% | +2.5% | +26.8% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 3.6 | 4.6 | 5.8 | 0.8 | 9.3 | 11.2 | 8.5 | 6.3 | 10.4 |
| Capital expenditure | −0.3 | −0.3 | −0.1 | −0.1 | −0.4 | −3.0 | n/a | −0.8 | −0.6 |
| Free cash flow | 3.3 | 4.3 | 5.7 | 0.7 | 8.8 | 8.2 | n/a | 5.5 | 9.8 |
| Growth | +31.4% | +32.2% | −88.4% | +1,225.2% | −7.2% | +78.3% | |||
| Dividends paid | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −1.7 | −1.8 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 22.3 | 15.4 | 21.5 | 61.7 | 75.2 | 30.9 | 72.5 | 25.6 | 7.1 |
| Total debt | n/a | n/a | n/a | n/a | n/a | n/a | 29.5 | 28.6 | 49.1 |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | n/a | 43.0 | −3.0 | −42.0 |
| Shareholders’ equity | 49.5 | 51.4 | 54.7 | 56.9 | 97.6 | 98.5 | 104.8 | 110.5 | 118.8 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | n/a | 0.28 | 0.26 | 0.41 |
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 |
|---|---|---|---|---|---|---|---|---|---|
| Operations | |||||||||
| 3.6 | 4.6 | 5.8 | 0.8 | 9.3 | 11.2 | 8.5 | 6.3 | 10.4 | |
| Growth | +28.4% | +25.2% | −85.9% | +1,037.5% | +21.0% | −24.3% | −25.5% | +64.4% | |
| Investment | |||||||||
| −0.3 | −0.3 | −0.1 | −0.1 | −0.4 | −3.0 | n/a | −0.8 | −0.6 | |
| calc | 3.3 | 4.3 | 5.7 | 0.7 | 8.8 | 8.2 | n/a | 5.5 | 9.8 |
| Growth | +31.4% | +32.2% | −88.4% | +1,225.2% | −7.2% | +78.3% | |||
| calc | 0.57 | 0.75 | n/a | n/a | 1.46 | 1.21 | n/a | 0.87 | 1.57 |
| −21.8 | −30.5 | −0.4 | −80.0 | −8.2 | −69.7 | −66.1 | −90.3 | −64.3 | |
| Financing | |||||||||
| 18.7 | 18.9 | 0.7 | 119.4 | 12.4 | 14.3 | 99.2 | 37.0 | 35.4 | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | −1.7 | −1.8 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.