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.
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 30.2 | 23.0 | 50.2 | 55.3 | 43.0 | 57.4 | 72.2 | 72.2 | 64.9 | 80.6 |
| Growth | −24.0% | +118.4% | +10.2% | −22.2% | +33.4% | +25.7% | +0.0% | −10.1% | +24.3% | |
| Operating income | −4.7 | 0.2 | 7.4 | 4.5 | −0.4 | 4.4 | −3.8 | −3.8 | −2.8 | 1.8 |
| Net income | −4.1 | 0.4 | 5.8 | 3.5 | −0.1 | 6.2 | −3.1 | −3.1 | −6.6 | 0.1 |
| Growth | +1,430.4% | −39.8% | −102.3% | −149.8% | ||||||
| EPS, diluted | −0.47 | 0.04 | 0.61 | 0.36 | −0.01 | 0.61 | −0.30 | −0.30 | −0.63 | 0.01 |
| Growth | +1,425.0% | −41.0% | −102.8% | −149.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 28.0% | 30.4% | 34.1% | 28.3% | 26.9% | 30.9% | 27.1% | 27.1% | 29.1% | 33.2% |
| Operating margin | −15.5% | 0.9% | 14.8% | 8.1% | −0.9% | 7.7% | −5.3% | −5.3% | −4.4% | 2.2% |
| Net margin | −13.5% | 1.7% | 11.6% | 6.4% | −0.2% | 10.8% | −4.3% | −4.3% | −10.2% | 0.1% |
| Free cash flow margin | −5.5% | 6.2% | 10.0% | −5.9% | 10.0% | −5.8% | 0.3% | 2.4% | 3.7% | 5.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −1.3 | 1.6 | 5.3 | −2.7 | 4.5 | −3.1 | 2.9 | 4.2 | 3.2 | 4.6 |
| Capital expenditure | −0.4 | −0.2 | −0.3 | −0.5 | −0.2 | −0.2 | −2.7 | −2.5 | −0.7 | −0.2 |
| Free cash flow | −1.7 | 1.4 | 5.0 | −3.2 | 4.3 | −3.3 | 0.2 | 1.7 | 2.4 | 4.3 |
| Growth | +250.9% | −164.9% | −177.7% | +684.3% | +42.6% | +79.0% | ||||
| Buybacks | −0.2 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Dividends paid | −1.1 | −0.7 | −0.7 | −0.7 | −0.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 5.3 | 5.2 | 16.3 | 12.5 | 15.8 | 13.1 | 4.5 | 4.9 | 0.8 | 5.1 |
| Total debt | n/a | n/a | n/a | n/a | 2.8 | 0.0 | 15.6 | 13.1 | 0.0 | n/a |
| Net cash (debt) | n/a | n/a | n/a | n/a | 13.0 | 13.1 | −11.0 | −8.2 | 0.8 | n/a |
| Shareholders’ equity | 21.4 | 21.3 | 27.8 | 31.5 | 32.1 | 39.6 | 41.9 | 39.8 | 34.1 | 35.2 |
| Debt to equity | n/a | n/a | n/a | n/a | 0.09 | 0.00 | 0.37 | 0.33 | 0.00 | n/a |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2016 31 Oct 2016 | FY2017 31 Oct 2017 | FY2018 31 Oct 2018 | FY2019 31 Oct 2019 | FY2020 31 Oct 2020 | FY2021 31 Oct 2021 | FY2022 31 Oct 2022 | FY2023 31 Oct 2023 | FY2024 31 Oct 2024 | FY2025 31 Oct 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 5.3 | 5.2 | 16.3 | 12.5 | 15.8 | 13.1 | 4.5 | 4.9 | 0.8 | 5.1 | |
| 4.1 | 2.9 | 4.3 | 12.2 | 5.7 | 13.5 | 14.8 | 10.3 | 12.1 | 14.9 | |
| 6.0 | 5.5 | 7.1 | 8.2 | 8.6 | 11.2 | 21.1 | 18.7 | 14.7 | 13.7 | |
| 0.8 | 0.6 | 0.6 | 0.8 | 0.8 | 0.7 | 3.2 | 4.9 | 4.8 | 4.2 | |
| 3.2 | 1.3 | 1.3 | 1.3 | 2.5 | 2.5 | 8.1 | 8.1 | 8.1 | 8.1 | |
| 25.8 | 25.1 | 32.5 | 37.7 | 40.8 | 49.6 | 89.6 | 82.3 | 71.0 | 73.0 | |
| Growth | −3.0% | +29.7% | +16.0% | +8.3% | +21.6% | +80.4% | −8.1% | −13.7% | +2.8% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | 1.7 | 0.0 | 2.4 | 2.4 | 0.0 | n/a | |
| n/a | n/a | n/a | n/a | 1.1 | 0.0 | 13.1 | 10.7 | 0.0 | n/a | |
| calc | n/a | n/a | n/a | n/a | 2.8 | 0.0 | 15.6 | 13.1 | 0.0 | n/a |
| 4.4 | 3.7 | 4.7 | 6.2 | 8.8 | 10.0 | 47.7 | 42.5 | 37.0 | 37.8 | |
| Equity | ||||||||||
| 1.9 | 1.6 | 6.7 | 9.5 | 9.0 | 15.2 | 16.6 | 13.6 | 7.0 | 7.0 | |
| 21.4 | 21.3 | 27.8 | 31.5 | 32.1 | 39.6 | 41.9 | 39.8 | 34.1 | 35.2 | |
| Growth | −0.2% | +30.2% | +13.5% | +1.7% | +23.5% | +5.7% | −5.0% | −14.3% | +3.3% | |
| Per share and net cash | ||||||||||
| calc | n/a | n/a | n/a | n/a | 13.0 | 13.1 | −11.0 | −8.2 | 0.8 | n/a |
| 8.8 | 8.9 | 9.3 | 9.5 | 9.8 | 10.1 | 10.2 | 10.3 | 10.5 | 10.7 | |
| calc | 2.42 | 2.41 | 2.99 | 3.33 | 3.27 | 3.94 | 4.11 | 3.84 | 3.23 | 3.29 |
Lines marked calc are worked out here from filed figures; point at one for how.