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 | 324.3 | 317.0 | 331.5 | 300.8 | 335.1 | 418.8 | 607.4 | 732.7 | 835.6 |
| Growth | −2.3% | +4.6% | −9.3% | +11.4% | +25.0% | +45.0% | +20.6% | +14.0% | |
| Operating income | −1.8 | −35.3 | −7.8 | −3.9 | 14.9 | 22.4 | 21.4 | 58.9 | 83.5 |
| Net income | −8.1 | −32.7 | −7.9 | 8.0 | 14.6 | 25.8 | 12.3 | 42.0 | 63.0 |
| Growth | +82.1% | +77.3% | −52.3% | +240.9% | +50.0% | ||||
| EPS, diluted | −0.54 | −1.51 | −0.52 | 0.05 | 0.17 | 0.38 | 0.13 | 0.75 | 1.13 |
| Growth | +240.0% | +123.5% | −65.8% | +476.9% | +50.7% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −0.6% | −11.1% | −2.4% | −1.3% | 4.5% | 5.3% | 3.5% | 8.0% | 10.0% |
| Net margin | −2.5% | −10.3% | −2.4% | 2.7% | 4.4% | 6.2% | 2.0% | 5.7% | 7.5% |
| Free cash flow margin | −2.2% | −10.7% | 4.6% | 0.6% | −1.8% | −8.0% | −1.2% | 8.4% | 6.6% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.1 | −13.4 | 21.7 | 11.0 | 55.2 | 46.0 | 49.1 | 85.9 | 97.3 |
| Capital expenditure | −8.2 | −20.6 | −6.5 | −9.3 | −61.3 | −79.5 | −56.7 | −24.3 | −42.0 |
| Free cash flow | −7.0 | −34.0 | 15.3 | 1.8 | −6.1 | −33.4 | −7.5 | 61.6 | 55.4 |
| Growth | −88.4% | −445.8% | −10.1% | ||||||
| Dividends paid | 0.0 | 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 | 50.1 | 58.1 | 65.4 | 76.8 | 133.7 | 66.5 | 151.5 | 161.9 | 127.4 |
| Total debt | n/a | n/a | n/a | 0.3 | 30.7 | 67.5 | 162.1 | 125.7 | 87.1 |
| Net cash (debt) | n/a | n/a | n/a | 76.5 | 103.0 | −1.1 | −10.6 | 36.2 | 40.3 |
| Shareholders’ equity | 125.8 | 126.6 | 114.3 | 176.5 | 188.5 | 215.4 | 226.0 | 260.2 | 328.1 |
| Debt to equity | n/a | n/a | n/a | 0.00 | 0.16 | 0.31 | 0.72 | 0.48 | 0.27 |
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 | |||||||||
| 50.1 | 58.1 | 65.4 | 76.8 | 133.7 | 66.5 | 151.5 | 161.9 | 127.4 | |
| 15.2 | 21.1 | 17.9 | 35.4 | 17.2 | 16.5 | 25.2 | 31.1 | 46.1 | |
| 106.7 | 114.8 | 104.1 | n/a | n/a | n/a | n/a | n/a | n/a | |
| 9.0 | 8.2 | 8.2 | 8.2 | 8.2 | 16.9 | 28.5 | 28.5 | 28.5 | |
| 274.1 | 282.3 | 270.5 | 442.0 | 512.6 | 552.9 | 740.7 | 744.6 | 826.1 | |
| Growth | +3.0% | −4.2% | +63.4% | +16.0% | +7.9% | +34.0% | +0.5% | +11.0% | |
| Liabilities | |||||||||
| n/a | n/a | n/a | 0.1 | 0.9 | 1.1 | 2.5 | 2.7 | 2.9 | |
| n/a | n/a | n/a | 0.1 | 29.9 | 66.4 | 159.6 | 123.0 | 84.2 | |
| calc | n/a | n/a | n/a | 0.3 | 30.7 | 67.5 | 162.1 | 125.7 | 87.1 |
| 148.3 | 155.6 | 156.2 | 265.5 | 324.0 | 337.5 | 514.7 | 484.3 | 498.0 | |
| Equity | |||||||||
| −30.8 | −31.6 | −44.7 | −33.0 | −22.0 | −1.3 | 5.9 | 38.5 | 101.5 | |
| 125.8 | 126.6 | 114.3 | 176.5 | 188.5 | 215.4 | 226.0 | 260.2 | 328.1 | |
| Growth | +0.7% | −9.8% | +54.5% | +6.8% | +14.3% | +4.9% | +15.2% | +26.1% | |
| Per share and net cash | |||||||||
| calc | n/a | n/a | n/a | 76.5 | 103.0 | −1.1 | −10.6 | 36.2 | 40.3 |
| 25.0 | 25.3 | 25.6 | 32.6 | 32.8 | 33.8 | 34.1 | 53.8 | 54.4 | |
| calc | 5.03 | 5.00 | 4.46 | 5.41 | 5.74 | 6.38 | 6.63 | 4.84 | 6.03 |
Lines marked calc are worked out here from filed figures; point at one for how.