Closing prices at the end of each trading day, from 4 May 2018. 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 | 568.2 | 680.1 | 783.2 | 785.7 | 910.7 | 1,301.7 | 1,563.5 | 1,823.9 | 2,812.4 |
| Growth | +19.7% | +15.2% | +0.3% | +15.9% | +42.9% | +20.1% | +16.7% | +54.2% | |
| Operating income | 46.6 | 61.4 | 57.1 | 55.2 | 30.1 | 35.4 | 81.9 | 111.2 | 224.8 |
| Net income | 26.0 | 50.8 | 43.1 | 40.3 | 20.2 | 21.4 | 49.0 | 68.9 | 101.8 |
| Growth | +95.0% | −15.1% | −6.5% | −49.9% | +5.9% | +129.2% | +40.7% | +47.6% | |
| EPS, diluted | 0.63 | 1.11 | 0.84 | 0.78 | 0.39 | 0.41 | 0.94 | 1.31 | 1.84 |
| Growth | +76.2% | −24.3% | −7.1% | −50.0% | +5.1% | +129.3% | +39.4% | +40.5% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 16.0% | 14.6% | 15.1% | 15.6% | 13.2% | 10.7% | 12.6% | 14.2% | 15.6% |
| Operating margin | 8.2% | 9.0% | 7.3% | 7.0% | 3.3% | 2.7% | 5.2% | 6.1% | 8.0% |
| Net margin | 4.6% | 7.5% | 5.5% | 5.1% | 2.2% | 1.6% | 3.1% | 3.8% | 3.6% |
| Free cash flow margin | 4.0% | 3.4% | 1.6% | 6.7% | −0.9% | −4.0% | 3.8% | 6.6% | 5.5% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 46.9 | 66.1 | 55.3 | 105.2 | 48.5 | 16.5 | 157.2 | 209.1 | 291.3 |
| Capital expenditure | −24.4 | −42.8 | −42.5 | −52.6 | −56.3 | −68.9 | −97.8 | −87.9 | −137.9 |
| Free cash flow | 22.5 | 23.3 | 12.8 | 52.6 | −7.8 | −52.4 | 59.3 | 121.1 | 153.4 |
| Growth | +3.5% | −45.1% | +311.1% | −114.9% | +104.1% | +26.6% | |||
| Buybacks | n/a | n/a | n/a | 0.0 | 0.0 | −0.0 | −0.1 | −11.3 | −23.5 |
| Dividends paid | −31.3 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 27.5 | 99.1 | 80.6 | 148.3 | 57.3 | 35.5 | 48.2 | 74.7 | 156.1 |
| Total debt | 57.1 | 62.9 | 50.0 | 92.1 | 216.2 | 375.6 | 375.7 | 513.5 | 1,612.1 |
| Net cash (debt) | −29.6 | 36.2 | 30.6 | 56.3 | −158.9 | −340.0 | −327.5 | −438.8 | −1,456.1 |
| Shareholders’ equity | 152.2 | 299.5 | 343.6 | 400.8 | 408.9 | 455.9 | 516.6 | 573.7 | 912.0 |
| Debt to equity | 0.38 | 0.21 | 0.15 | 0.23 | 0.53 | 0.82 | 0.73 | 0.90 | 1.77 |
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 |
|---|---|---|---|---|---|---|---|---|---|
| Operations | |||||||||
| 46.9 | 66.1 | 55.3 | 105.2 | 48.5 | 16.5 | 157.2 | 209.1 | 291.3 | |
| Growth | +40.9% | −16.4% | +90.3% | −53.9% | −66.0% | +852.6% | +33.0% | +39.3% | |
| 21.1 | 25.3 | 31.2 | 39.3 | 49.8 | 65.7 | 68.9 | 80.0 | 144.0 | |
| Investment | |||||||||
| −24.4 | −42.8 | −42.5 | −52.6 | −56.3 | −68.9 | −97.8 | −87.9 | −137.9 | |
| calc | 22.5 | 23.3 | 12.8 | 52.6 | −7.8 | −52.4 | 59.3 | 121.1 | 153.4 |
| Growth | +3.5% | −45.1% | +311.1% | −114.9% | +104.1% | +26.6% | |||
| calc | 0.54 | 0.51 | 0.25 | 1.02 | −0.15 | −1.01 | 1.14 | 2.30 | 2.77 |
| −30.7 | −89.6 | −60.2 | −79.4 | −263.4 | −197.3 | −143.4 | −307.6 | −1,280.2 | |
| Financing | |||||||||
| −39.8 | 95.1 | −13.6 | 41.9 | 123.8 | 159.1 | −0.3 | 126.1 | 1,071.2 | |
| −31.3 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| n/a | n/a | n/a | 0.0 | 0.0 | −0.0 | −0.1 | −11.3 | −23.5 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.