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 | 144.9 | 165.7 | 181.1 | 132.3 | 195.3 | 267.6 | 293.8 | 295.6 | 279.4 |
| Growth | +14.4% | +9.2% | −26.9% | +47.6% | +37.1% | +9.8% | +0.6% | −5.5% | |
| Operating income | 23.1 | 27.6 | 34.7 | 2.7 | 38.5 | 71.5 | 51.5 | 18.8 | 30.3 |
| Net income | 8.3 | 20.9 | 20.3 | −6.1 | 30.3 | 46.0 | 29.2 | 3.0 | 10.8 |
| Growth | +152.8% | −2.8% | −130.0% | +51.8% | −36.5% | −89.7% | +259.1% | ||
| EPS, diluted | 0.85 | 2.15 | 1.99 | −0.66 | 3.37 | 4.91 | 3.13 | 0.33 | 1.23 |
| Growth | +152.9% | −7.4% | −133.2% | +45.7% | −36.3% | −89.5% | +272.7% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 16.0% | 16.6% | 19.2% | 2.1% | 19.7% | 26.7% | 17.5% | 6.4% | 10.8% |
| Net margin | 5.7% | 12.6% | 11.2% | −4.6% | 15.5% | 17.2% | 10.0% | 1.0% | 3.9% |
| Free cash flow margin | 6.8% | 0.3% | 9.1% | 7.5% | 14.6% | 15.1% | 6.4% | 10.6% | 12.5% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 21.1 | 25.8 | 37.2 | 15.6 | 42.0 | 64.5 | 59.1 | 55.9 | 49.4 |
| Capital expenditure | −11.2 | −25.3 | −20.7 | −5.7 | −13.5 | −24.0 | −40.4 | −24.6 | −14.5 |
| Free cash flow | 9.8 | 0.5 | 16.5 | 9.9 | 28.5 | 40.5 | 18.7 | 31.3 | 34.9 |
| Growth | −94.9% | +3,154.2% | −39.9% | +187.8% | +42.2% | −53.7% | +66.9% | +11.5% | |
| Buybacks | −1.1 | n/a | −2.9 | −9.5 | −1.8 | −15.1 | −2.2 | −20.6 | −11.9 |
| Dividends paid | −1.2 | −1.2 | −1.3 | −1.3 | −1.4 | −1.8 | −2.1 | −2.3 | −2.5 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 9.9 | 17.7 | 14.1 | 15.6 | 35.7 | 36.0 | 21.0 | 32.4 | 33.7 |
| Total debt | 124.4 | 140.6 | 143.5 | 141.4 | 125.2 | 202.5 | 239.8 | 238.2 | 235.8 |
| Net cash (debt) | −114.4 | −122.9 | −129.4 | −125.8 | −89.5 | −166.5 | −218.7 | −205.8 | −202.1 |
| Shareholders’ equity | 132.7 | 153.4 | 169.6 | 152.7 | 179.8 | 241.3 | 281.6 | 263.4 | 261.1 |
| Debt to equity | 0.94 | 0.92 | 0.85 | 0.93 | 0.70 | 0.84 | 0.85 | 0.90 | 0.90 |
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 | |||||||||
| 9.9 | 17.7 | 14.1 | 15.6 | 35.7 | 36.0 | 21.0 | 32.4 | 33.7 | |
| 3.2 | 7.3 | 7.4 | 6.8 | 7.6 | 8.5 | 9.8 | 5.8 | n/a | |
| 2.1 | 2.4 | 2.6 | 2.4 | 2.7 | 3.9 | 4.4 | 4.7 | 4.9 | |
| 148.4 | 172.4 | 184.0 | 181.4 | 176.0 | 224.6 | 282.7 | 280.1 | 279.0 | |
| 43.9 | 43.6 | 53.6 | 45.7 | 39.4 | 67.8 | 70.8 | 61.9 | 62.7 | |
| 299.9 | 354.8 | 354.8 | 360.9 | 364.6 | 530.7 | 610.9 | 584.4 | 596.9 | |
| Growth | +18.3% | +0.0% | +1.7% | +1.0% | +45.6% | +15.1% | −4.3% | +2.2% | |
| Liabilities | |||||||||
| 17.4 | 19.0 | 15.8 | 16.3 | 6.4 | 11.9 | 22.8 | 18.9 | 21.2 | |
| 106.9 | 121.6 | 127.8 | 125.1 | 118.7 | 190.6 | 216.9 | 219.3 | 214.6 | |
| calc | 124.4 | 140.6 | 143.5 | 141.4 | 125.2 | 202.5 | 239.8 | 238.2 | 235.8 |
| 164.7 | 176.4 | 185.3 | 208.6 | 185.4 | 289.0 | 329.6 | 321.3 | 336.1 | |
| Equity | |||||||||
| 69.2 | 88.9 | 108.2 | 100.8 | 129.7 | 174.0 | 201.1 | 201.8 | 210.1 | |
| 132.7 | 153.4 | 169.6 | 152.7 | 179.8 | 241.3 | 281.6 | 263.4 | 261.1 | |
| Growth | +15.6% | +10.5% | −9.9% | +17.7% | +34.2% | +16.7% | −6.5% | −0.9% | |
| Per share and net cash | |||||||||
| calc | −114.4 | −122.9 | −129.4 | −125.8 | −89.5 | −166.5 | −218.7 | −205.8 | −202.1 |
| 9.7 | 9.7 | 9.6 | 9.1 | 9.0 | 9.2 | 9.4 | 9.0 | 8.7 | |
| calc | 13.66 | 15.79 | 17.68 | 16.83 | 19.98 | 26.13 | 29.96 | 29.41 | 30.07 |
Lines marked calc are worked out here from filed figures; point at one for how.