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 | 60.5 | 66.0 | 67.6 | 1.2 | 73.9 | 82.4 | 94.4 | 80.5 | 93.9 |
| Growth | +9.0% | +2.5% | −98.3% | +6,286.9% | +11.6% | +14.5% | −14.7% | +16.6% | |
| Operating income | 12.2 | 11.5 | 11.6 | 12.5 | 14.8 | 14.9 | 17.7 | 17.1 | 18.4 |
| Net income | 6.2 | 7.3 | 8.7 | 10.6 | 10.1 | −31.7 | 11.3 | 11.8 | 13.3 |
| Growth | +17.1% | +19.2% | +21.5% | −4.4% | −414.1% | +4.1% | +12.9% | ||
| EPS, diluted | 0.86 | 0.95 | 1.08 | 1.30 | 1.22 | −3.48 | 1.14 | 1.16 | 1.29 |
| Growth | +10.5% | +13.7% | +20.4% | −6.2% | −385.2% | +1.8% | +11.2% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 54.2% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Operating margin | 20.1% | 17.4% | 17.1% | 1,082.5% | 20.0% | 18.1% | 18.7% | 21.2% | 19.6% |
| Net margin | 10.3% | 11.1% | 12.9% | 913.6% | 13.7% | −38.5% | 12.0% | 14.6% | 14.1% |
| Free cash flow margin | −12.8% | −14.8% | −10.6% | −872.7% | −11.4% | −12.0% | −1.6% | −5.8% | 8.8% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 13.0 | 13.5 | 14.7 | 12.8 | 11.6 | 15.6 | 23.8 | 17.4 | 28.9 |
| Capital expenditure | −20.8 | −23.3 | −21.9 | −22.9 | −20.0 | −25.5 | −25.3 | −22.1 | −20.7 |
| Free cash flow | −7.8 | −9.8 | −7.2 | −10.1 | −8.4 | −9.9 | −1.5 | −4.7 | 8.2 |
| Growth | |||||||||
| Dividends paid | −4.1 | −4.6 | −5.2 | −5.6 | −6.0 | −7.0 | −7.8 | −8.1 | −8.5 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.1 | 0.2 | 1.6 | 0.3 | 1.5 | 4.9 | 1.5 | 0.9 | 2.3 |
| Total debt | 61.3 | 70.3 | 103.4 | 123.8 | 140.5 | 137.0 | 136.8 | 137.5 | 148.6 |
| Net cash (debt) | −61.2 | −70.1 | −101.7 | −123.5 | −139.0 | −132.1 | −135.3 | −136.6 | −146.3 |
| Shareholders’ equity | 60.0 | 79.6 | 83.1 | 88.9 | 99.7 | 93.1 | 100.7 | 108.1 | 113.6 |
| Debt to equity | 1.02 | 0.88 | 1.24 | 1.39 | 1.41 | 1.47 | 1.36 | 1.27 | 1.31 |
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 | |||||||||
| 0.1 | 0.2 | 1.6 | 0.3 | 1.5 | 4.9 | 1.5 | 0.9 | 2.3 | |
| 3.5 | 3.7 | 3.9 | 3.4 | 4.9 | 5.4 | 4.2 | 4.5 | 4.8 | |
| 183.1 | 219.6 | 258.4 | 281.7 | 310.1 | 290.3 | 303.7 | 320.7 | 329.8 | |
| Growth | +19.9% | +17.7% | +9.0% | +10.1% | −6.4% | +4.6% | +5.6% | +2.9% | |
| Liabilities | |||||||||
| n/a | n/a | n/a | 0.0 | 7.0 | 1.3 | 11.0 | 0.8 | 2.8 | |
| 61.3 | 70.3 | 103.4 | 123.8 | 133.5 | 135.7 | 125.8 | 136.7 | 145.8 | |
| calc | 61.3 | 70.3 | 103.4 | 123.8 | 140.5 | 137.0 | 136.8 | 137.5 | 148.6 |
| Equity | |||||||||
| 24.7 | 27.4 | 30.8 | 35.7 | 39.7 | 0.5 | 4.0 | 7.6 | 12.3 | |
| 60.0 | 79.6 | 83.1 | 88.9 | 99.7 | 93.1 | 100.7 | 108.1 | 113.6 | |
| Growth | +32.5% | +4.4% | +7.0% | +12.2% | −6.6% | +8.2% | +7.4% | +5.0% | |
| Per share and net cash | |||||||||
| calc | −61.2 | −70.1 | −101.7 | −123.5 | −139.0 | −132.1 | −135.3 | −136.6 | −146.3 |
| 7.2 | 8.0 | 8.1 | 8.2 | 8.4 | 9.8 | 10.0 | 10.2 | 10.3 | |
| calc | 8.29 | 9.95 | 10.29 | 10.89 | 11.90 | 9.48 | 10.06 | 10.55 | 10.98 |
Lines marked calc are worked out here from filed figures; point at one for how.