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 | 395.9 | 448.7 | 517.2 | 518.5 | 470.6 | 532.6 | 699.3 | 1,012.4 | 1,104.3 |
| Growth | +13.3% | +15.3% | +0.3% | −9.2% | +13.2% | +31.3% | +44.8% | +9.1% | |
| Operating income | −19.3 | −9.1 | 11.5 | 19.1 | 1.0 | 7.2 | 62.5 | 178.8 | 217.9 |
| Net income | −9.5 | −7.2 | 9.9 | 16.7 | 0.6 | 13.7 | 54.5 | 149.8 | 180.7 |
| Growth | +68.5% | −96.2% | +2,077.0% | +296.9% | +174.8% | +20.6% | |||
| EPS, diluted | −0.83 | −0.62 | 0.85 | 1.42 | 0.05 | 1.15 | 4.50 | 12.29 | 14.86 |
| Growth | +67.1% | −96.5% | +2,200.0% | +291.3% | +173.1% | +20.9% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 12.8% | 14.6% | 16.8% | 18.2% | 16.0% | 16.0% | 21.1% | 27.0% | 29.4% |
| Operating margin | −4.9% | −2.0% | 2.2% | 3.7% | 0.2% | 1.4% | 8.9% | 17.7% | 19.7% |
| Net margin | −2.4% | −1.6% | 1.9% | 3.2% | 0.1% | 2.6% | 7.8% | 14.8% | 16.4% |
| Free cash flow margin | 8.4% | −7.3% | 12.5% | 13.0% | −7.1% | −1.1% | 25.0% | 9.5% | 14.0% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 36.8 | −28.5 | 68.8 | 72.4 | −30.5 | −3.6 | 182.6 | 108.7 | 167.9 |
| Capital expenditure | −3.6 | −4.4 | −4.3 | −5.2 | −2.9 | −2.5 | −7.8 | −12.0 | −13.1 |
| Free cash flow | 33.2 | −33.0 | 64.5 | 67.2 | −33.4 | −6.0 | 174.7 | 96.7 | 154.8 |
| Growth | −199.3% | +4.2% | −149.7% | −44.7% | +60.1% | ||||
| Buybacks | 0.0 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Dividends paid | −11.9 | −11.9 | −12.0 | −12.1 | −12.1 | −12.2 | −12.4 | −12.7 | −12.9 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 68.4 | 36.6 | 118.6 | 160.2 | 114.3 | 102.0 | 245.9 | 315.3 | 450.7 |
| Total debt | 2.0 | 1.6 | 1.2 | 0.8 | 0.4 | 0.0 | n/a | n/a | n/a |
| Net cash (debt) | 66.4 | 35.0 | 117.4 | 159.4 | 113.9 | 102.0 | n/a | n/a | n/a |
| Shareholders’ equity | 321.3 | 301.6 | 299.2 | 306.6 | 301.2 | 297.2 | 345.0 | 483.1 | 640.8 |
| Debt to equity | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | n/a | n/a | n/a |
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 | |||||||||
| 68.4 | 36.6 | 118.6 | 160.2 | 114.3 | 102.0 | 245.9 | 315.3 | 450.7 | |
| 53.9 | 92.5 | 112.1 | 70.0 | 78.3 | 106.1 | 206.6 | 214.4 | 217.1 | |
| 18.4 | 21.4 | 29.2 | 29.0 | 29.8 | 50.4 | 63.9 | 85.9 | 84.7 | |
| 139.4 | 128.8 | 120.8 | 114.4 | 109.5 | 98.6 | 97.6 | 103.4 | 111.0 | |
| 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 6.1 | |
| 415.0 | 430.0 | 467.4 | 472.3 | 436.2 | 493.4 | 752.2 | 928.2 | 1,109.0 | |
| Growth | +3.6% | +8.7% | +1.0% | −7.6% | +13.1% | +52.5% | +23.4% | +19.5% | |
| Liabilities | |||||||||
| 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.0 | n/a | n/a | n/a | |
| 1.6 | 1.2 | 0.8 | 0.4 | 0.0 | 0.0 | n/a | n/a | n/a | |
| calc | 2.0 | 1.6 | 1.2 | 0.8 | 0.4 | 0.0 | n/a | n/a | n/a |
| 93.7 | 128.3 | 168.3 | 165.7 | 135.0 | 196.2 | 407.2 | 445.1 | 468.2 | |
| Equity | |||||||||
| 310.6 | 291.5 | 289.4 | 294.0 | 282.5 | 283.6 | 325.3 | 462.2 | 629.8 | |
| 321.3 | 301.6 | 299.2 | 306.6 | 301.2 | 297.2 | 345.0 | 483.1 | 640.8 | |
| Growth | −6.1% | −0.8% | +2.5% | −1.8% | −1.3% | +16.1% | +40.0% | +32.6% | |
| Per share and net cash | |||||||||
| calc | 66.4 | 35.0 | 117.4 | 159.4 | 113.9 | 102.0 | n/a | n/a | n/a |
| 11.4 | 11.5 | 11.6 | 11.6 | 11.7 | 12.6 | 11.9 | 12.0 | 12.1 | |
| calc | 28.11 | 26.23 | 25.81 | 26.33 | 25.69 | 23.61 | 29.09 | 40.29 | 53.09 |
Lines marked calc are worked out here from filed figures; point at one for how.