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 | 45.4 | 63.6 | 84.6 | 101.3 | 119.8 | 144.8 | 172.6 | 172.1 | 179.7 |
| Growth | +40.0% | +33.1% | +19.8% | +18.2% | +20.9% | +19.2% | −0.3% | +4.4% | |
| Operating income | 2.8 | −7.8 | −4.6 | 8.9 | 13.3 | 12.2 | 15.6 | 2.2 | 16.8 |
| Net income | 14.1 | −11.8 | −0.7 | 7.8 | 8.0 | 3.7 | 8.0 | 3.3 | 8.8 |
| Growth | −183.8% | +2.1% | −53.7% | +117.3% | −59.2% | +168.3% | |||
| EPS, diluted | 0.40 | −0.33 | −0.02 | 0.18 | 0.18 | 0.08 | 0.17 | 0.07 | 0.19 |
| Growth | −182.5% | +0.0% | −55.6% | +112.5% | −58.8% | +171.4% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 6.1% | −12.3% | −5.4% | 8.8% | 11.1% | 8.4% | 9.0% | 1.3% | 9.3% |
| Net margin | 31.0% | −18.6% | −0.9% | 7.7% | 6.7% | 2.6% | 4.7% | 1.9% | 4.9% |
| Free cash flow margin | 21.9% | 2.1% | 15.6% | 23.0% | 30.0% | 13.8% | 17.7% | 17.6% | 30.2% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 10.4 | 5.6 | 14.3 | 24.1 | 37.3 | 21.1 | 31.6 | 31.7 | 55.3 |
| Capital expenditure | −0.5 | −4.3 | −1.1 | −0.8 | −1.4 | −1.1 | −1.0 | −1.4 | −1.2 |
| Free cash flow | 10.0 | 1.3 | 13.2 | 23.3 | 36.0 | 20.0 | 30.6 | 30.3 | 54.2 |
| Growth | −86.8% | +899.8% | +76.8% | +54.2% | −44.4% | +52.8% | −1.0% | +79.1% | |
| Buybacks | n/a | 0.0 | 0.0 | −1.0 | −0.2 | −15.2 | 0.0 | −24.2 | −4.7 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 12.3 | 9.0 | 16.7 | 20.0 | 30.3 | 32.1 | 58.9 | 93.5 | 154.2 |
| Total debt | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 2.7 | 152.2 |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 90.8 | 1.9 |
| Shareholders’ equity | 61.4 | 95.4 | 107.3 | 132.2 | 192.8 | 171.0 | 205.2 | 214.8 | 240.3 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.01 | 0.63 |
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 | |||||||||
| 12.3 | 9.0 | 16.7 | 20.0 | 30.3 | 32.1 | 58.9 | 93.5 | 154.2 | |
| 7.1 | 16.8 | 14.9 | 15.6 | 16.6 | 35.9 | 32.1 | 31.7 | 36.8 | |
| 0.6 | 4.7 | 4.2 | 3.6 | 3.7 | 3.5 | 2.8 | 2.6 | 2.3 | |
| 3.0 | 34.4 | 32.6 | 35.7 | 63.1 | 115.6 | 123.5 | 131.6 | 133.5 | |
| 71.7 | 127.2 | 135.9 | 169.2 | 419.7 | 364.5 | 405.4 | 413.8 | 459.1 | |
| Growth | +77.3% | +6.9% | +24.5% | +148.1% | −13.2% | +11.2% | +2.1% | +11.0% | |
| Liabilities | |||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 152.2 | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | 2.7 | 0.0 | |
| calc | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 2.7 | 152.2 |
| 10.3 | 31.8 | 28.6 | 36.9 | 226.9 | 193.5 | 200.2 | 199.0 | 218.9 | |
| Equity | |||||||||
| −17.5 | −21.0 | −20.8 | −14.0 | −6.1 | −17.3 | −9.3 | −30.3 | −26.2 | |
| 61.4 | 95.4 | 107.3 | 132.2 | 192.8 | 171.0 | 205.2 | 214.8 | 240.3 | |
| Growth | +55.3% | +12.5% | +23.2% | +45.8% | −11.3% | +20.0% | +4.7% | +11.9% | |
| Per share and net cash | |||||||||
| calc | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 90.8 | 1.9 |
| 33.7 | 38.0 | 40.4 | 41.8 | 44.2 | 44.7 | 45.6 | 45.0 | 45.6 | |
| calc | 1.82 | 2.51 | 2.66 | 3.17 | 4.37 | 3.83 | 4.50 | 4.77 | 5.26 |
Lines marked calc are worked out here from filed figures; point at one for how.