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 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 143.9 | 155.1 | 160.9 | 173.1 | 173.3 | 205.0 | 230.6 | 259.5 | 278.4 | 331.9 |
| Growth | +7.8% | +3.7% | +7.6% | +0.1% | +18.2% | +12.5% | +12.5% | +7.3% | +19.2% | |
| Operating income | 7.9 | 9.0 | 10.2 | 10.9 | 11.1 | 14.1 | 16.2 | 19.8 | 17.9 | 13.3 |
| Net income | 4.5 | 5.9 | 7.1 | 8.1 | 7.8 | 11.4 | 10.7 | 13.6 | 14.5 | 5.4 |
| Growth | +31.0% | +20.7% | +12.9% | −3.4% | +46.1% | −6.1% | +27.7% | +6.4% | −63.0% | |
| EPS, diluted | 0.64 | 0.81 | 0.95 | 1.08 | 1.03 | 1.50 | 1.40 | 1.63 | 1.57 | 0.57 |
| Growth | +26.6% | +17.3% | +13.7% | −4.6% | +45.6% | −6.7% | +16.4% | −3.7% | −63.7% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 24.3% | 24.1% | 24.5% | 24.5% | 26.6% | 28.5% | 29.6% | 32.3% | 32.1% | 32.6% |
| Operating margin | 5.5% | 5.8% | 6.4% | 6.3% | 6.4% | 6.9% | 7.0% | 7.6% | 6.4% | 4.0% |
| Net margin | 3.1% | 3.8% | 4.4% | 4.7% | 4.5% | 5.6% | 4.6% | 5.3% | 5.2% | 1.6% |
| Free cash flow margin | 1.6% | 2.6% | 3.5% | 2.9% | 9.8% | 3.6% | 3.3% | 7.5% | 9.3% | 5.9% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 7.5 | 9.9 | 12.6 | 11.6 | 23.6 | 17.6 | 17.0 | 32.6 | 39.0 | 34.9 |
| Capital expenditure | −5.3 | −5.9 | −7.0 | −6.6 | −6.6 | −10.2 | −9.4 | −13.3 | −13.2 | −15.3 |
| Free cash flow | 2.3 | 4.0 | 5.6 | 5.0 | 17.0 | 7.5 | 7.5 | 19.3 | 25.8 | 19.6 |
| Growth | +74.0% | +39.4% | −10.4% | +241.7% | −56.1% | +1.0% | +156.5% | +33.4% | −24.2% | |
| Buybacks | −0.1 | −0.4 | −0.1 | −2.8 | −3.0 | −6.7 | −0.4 | −4.9 | −3.6 | −0.5 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.8 | 0.6 | 0.8 | 0.5 | 0.6 | 1.4 | 1.5 | 19.6 | 1.5 | 4.9 |
| Total debt | 27.3 | 22.9 | 21.0 | 30.3 | 19.6 | 48.5 | 49.1 | 4.2 | 32.7 | 99.9 |
| Net cash (debt) | −26.5 | −22.3 | −20.2 | −29.8 | −19.0 | −47.1 | −47.6 | 15.5 | −31.2 | −94.9 |
| Shareholders’ equity | 43.4 | 51.3 | 59.6 | 67.1 | 75.1 | 86.2 | 99.6 | 225.2 | 286.9 | 300.6 |
| Debt to equity | 0.63 | 0.45 | 0.35 | 0.45 | 0.26 | 0.56 | 0.49 | 0.02 | 0.11 | 0.33 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2017 25 Mar 2017 | FY2018 31 Mar 2018 | FY2019 30 Mar 2019 | FY2020 28 Mar 2020 | FY2021 27 Mar 2021 | FY2022 26 Mar 2022 | FY2023 25 Mar 2023 | FY2024 30 Mar 2024 | FY2025 29 Mar 2025 | FY2026 28 Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 0.8 | 0.6 | 0.8 | 0.5 | 0.6 | 1.4 | 1.5 | 19.6 | 1.5 | 4.9 | |
| 22.0 | 24.7 | 27.5 | 31.0 | 34.0 | 39.7 | 44.7 | 47.8 | 55.9 | 65.2 | |
| 10.3 | 12.7 | 14.3 | 14.2 | 11.6 | 12.7 | 16.9 | 17.4 | 14.5 | 13.7 | |
| 15.6 | 17.1 | 19.7 | 20.8 | 22.2 | 26.4 | 29.1 | 38.9 | 50.0 | 57.8 | |
| 32.5 | 32.7 | 34.5 | 41.5 | 43.3 | 65.1 | 69.4 | 105.6 | 176.9 | 218.2 | |
| 92.1 | 96.8 | 105.2 | 128.1 | 132.1 | 177.8 | 195.7 | 287.6 | 385.2 | 480.5 | |
| Growth | +5.1% | +8.7% | +21.8% | +3.1% | +34.5% | +10.1% | +46.9% | +34.0% | +24.7% | |
| Liabilities | ||||||||||
| 1.4 | 2.1 | 1.9 | 2.0 | 2.1 | 2.2 | 2.2 | 2.3 | 1.8 | 0.0 | |
| 25.9 | 20.7 | 19.1 | 28.4 | 17.5 | 46.3 | 46.9 | 1.8 | 30.9 | 99.9 | |
| calc | 27.3 | 22.9 | 21.0 | 30.3 | 19.6 | 48.5 | 49.1 | 4.2 | 32.7 | 99.9 |
| 48.7 | 45.5 | 45.6 | 61.0 | 57.0 | 91.6 | 96.1 | 62.4 | 98.4 | 179.9 | |
| Equity | ||||||||||
| 27.3 | 33.1 | 40.2 | 46.5 | 52.5 | 58.7 | 69.2 | 80.1 | 92.5 | 97.8 | |
| 43.4 | 51.3 | 59.6 | 67.1 | 75.1 | 86.2 | 99.6 | 225.2 | 286.9 | 300.6 | |
| Growth | +18.3% | +16.1% | +12.5% | +11.9% | +14.8% | +15.6% | +126.0% | +27.4% | +4.8% | |
| Per share and net cash | ||||||||||
| calc | −26.5 | −22.3 | −20.2 | −29.8 | −19.0 | −47.1 | −47.6 | 15.5 | −31.2 | −94.9 |
| 7.0 | 7.2 | 7.2 | 7.4 | 7.5 | 7.5 | 7.6 | 8.8 | 9.3 | 9.3 | |
| calc | 6.16 | 7.18 | 8.27 | 9.09 | 10.07 | 11.45 | 13.17 | 25.47 | 30.79 | 32.21 |
Lines marked calc are worked out here from filed figures; point at one for how.