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 | 121.5 | 111.2 | 112.5 | 113.6 | 99.6 | 83.9 | 66.1 | 79.6 | 84.8 |
| Growth | −8.4% | +1.1% | +1.0% | −12.3% | −15.8% | −21.3% | +20.5% | +6.5% | |
| Operating income | −11.5 | −5.9 | −7.0 | 10.1 | −1.1 | −14.1 | −9.0 | −5.2 | 0.2 |
| Net income | −14.2 | −7.2 | −7.5 | 9.2 | −0.7 | −9.6 | −8.7 | −5.4 | −0.7 |
| Growth | −108.1% | ||||||||
| EPS, diluted | −2.59 | −1.30 | −1.35 | 1.59 | −0.13 | −1.65 | −1.47 | −0.90 | −0.12 |
| Growth | −108.2% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 11.0% | 9.1% | 9.5% | 17.6% | 11.3% | −2.2% | 5.1% | 7.5% | 12.5% |
| Operating margin | −9.5% | −5.3% | −6.3% | 8.9% | −1.1% | −16.8% | −13.6% | −6.5% | 0.2% |
| Net margin | −11.7% | −6.4% | −6.7% | 8.1% | −0.7% | −11.5% | −13.2% | −6.8% | −0.9% |
| Free cash flow margin | 8.0% | −1.4% | −3.3% | −7.6% | −1.1% | −3.5% | −3.8% | −5.8% | −0.4% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 12.0 | 1.3 | 5.7 | 0.4 | 3.9 | 0.3 | −1.4 | −2.6 | 0.1 |
| Capital expenditure | −2.3 | −2.8 | −9.4 | −9.0 | −5.0 | −3.2 | −1.1 | −2.0 | −0.5 |
| Free cash flow | 9.7 | −1.5 | −3.7 | −8.6 | −1.1 | −2.9 | −2.5 | −4.6 | −0.4 |
| Growth | −115.9% | ||||||||
| Buybacks | n/a | 0.0 | −0.1 | 0.0 | n/a | n/a | n/a | n/a | n/a |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 1.4 | 1.3 | 0.3 | 0.4 | 0.3 | 1.2 | 0.0 | 1.7 | 0.5 |
| Total debt | 12.7 | 8.3 | 7.8 | 11.8 | 12.2 | 7.9 | 16.7 | 24.0 | n/a |
| Net cash (debt) | −11.3 | −7.0 | −7.5 | −11.3 | −11.9 | −6.7 | −16.6 | −22.3 | n/a |
| Shareholders’ equity | 50.1 | 44.2 | 36.1 | 45.5 | 49.6 | 40.7 | 34.3 | 30.4 | 36.9 |
| Debt to equity | 0.25 | 0.19 | 0.22 | 0.26 | 0.25 | 0.19 | 0.49 | 0.79 | 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 | |||||||||
| 1.4 | 1.3 | 0.3 | 0.4 | 0.3 | 1.2 | 0.0 | 1.7 | 0.5 | |
| n/a | n/a | n/a | n/a | n/a | 16.5 | 15.6 | 17.3 | n/a | |
| 20.4 | 18.3 | 10.5 | 15.6 | 12.5 | 9.0 | 4.5 | 6.2 | 4.2 | |
| 39.5 | 35.4 | 39.6 | n/a | n/a | n/a | n/a | n/a | n/a | |
| 12.2 | 12.0 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | |
| 110.9 | 102.2 | 96.1 | 121.9 | 110.7 | 97.3 | 96.3 | 104.6 | 73.4 | |
| Growth | −7.8% | −6.0% | +26.9% | −9.2% | −12.1% | −1.0% | +8.7% | −29.8% | |
| Liabilities | |||||||||
| 7.6 | 5.9 | 5.8 | 7.1 | 9.6 | 4.4 | 16.7 | 24.0 | n/a | |
| 5.2 | 2.3 | 2.1 | 4.6 | 2.7 | 3.5 | 0.0 | 0.0 | n/a | |
| calc | 12.7 | 8.3 | 7.8 | 11.8 | 12.2 | 7.9 | 16.7 | 24.0 | n/a |
| Equity | |||||||||
| 44.3 | 37.1 | 33.1 | 42.3 | 41.6 | 32.0 | 23.3 | 17.9 | 17.2 | |
| 50.1 | 44.2 | 36.1 | 45.5 | 49.6 | 40.7 | 34.3 | 30.4 | 36.9 | |
| Growth | −11.9% | −18.4% | +26.3% | +9.0% | −18.0% | −15.6% | −11.4% | +21.2% | |
| Per share and net cash | |||||||||
| calc | −11.3 | −7.0 | −7.5 | −11.3 | −11.9 | −6.7 | −16.6 | −22.3 | n/a |
| 5.6 | 5.7 | 5.8 | 5.9 | 6.0 | 6.0 | 6.1 | 6.2 | 6.2 | |
| calc | 8.96 | 7.77 | 6.24 | 7.69 | 8.29 | 6.74 | 5.62 | 4.94 | 5.97 |
Lines marked calc are worked out here from filed figures; point at one for how.