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.
| FY2019 | FY2019 | FY2020 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 36.3 | n/a | 40.3 | n/a | 40.4 | 40.5 | 39.7 | 37.5 | 35.1 | 33.4 |
| Growth | +0.3% | −2.0% | −5.6% | −6.4% | −4.7% | |||||
| Operating income | 5.4 | n/a | 9.1 | n/a | 7.5 | 10.8 | 11.5 | 9.1 | 6.0 | 4.0 |
| Net income | 12.0 | 12.0 | 14.9 | 14.9 | 23.3 | 23.8 | 18.1 | 19.0 | 20.7 | 21.6 |
| Growth | +0.0% | +24.4% | +0.0% | +55.8% | +2.3% | −24.1% | +5.2% | +8.8% | +4.6% |
| FY2019 | FY2019 | FY2020 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 14.9% | n/a | 22.6% | n/a | 18.7% | 26.7% | 28.9% | 24.4% | 17.1% | 12.1% |
| Net margin | 33.1% | n/a | 37.1% | n/a | 57.6% | 58.8% | 45.5% | 50.7% | 59.0% | 64.7% |
| Free cash flow margin | 31.7% | n/a | 34.1% | n/a | 40.5% | 60.8% | 45.7% | 47.8% | 57.2% | 55.6% |
| FY2019 | FY2019 | FY2020 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 11.5 | 11.5 | 13.7 | 13.7 | 16.4 | 24.6 | 18.2 | 17.9 | 20.2 | 18.6 |
| Capital expenditure | −0.0 | n/a | −0.0 | n/a | −0.0 | −0.0 | −0.0 | −0.0 | −0.2 | 0.0 |
| Free cash flow | 11.5 | n/a | 13.7 | n/a | 16.4 | 24.6 | 18.1 | 17.9 | 20.1 | 18.6 |
| Growth | +50.4% | −26.3% | −1.3% | +12.0% | −7.4% | |||||
| Buybacks | −0.6 | n/a | −1.2 | n/a | −1.5 | −2.5 | −4.7 | −0.5 | −0.5 | −0.9 |
| Dividends paid | −7.4 | n/a | −7.7 | n/a | −8.1 | −8.4 | −9.5 | −10.6 | −11.3 | −12.2 |
| FY2019 | FY2019 | FY2020 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 6.5 | n/a | 5.0 | n/a | 19.2 | 29.7 | 7.6 | 4.4 | 34.1 | 24.2 |
| Total debt | n/a | n/a | 2.3 | n/a | 2.3 | 0.0 | n/a | n/a | n/a | n/a |
| Net cash (debt) | n/a | n/a | 2.6 | n/a | 16.8 | 29.7 | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 47.5 | 47.5 | 53.5 | 53.5 | 67.0 | 79.6 | 83.7 | 90.8 | 99.7 | 107.9 |
| Debt to equity | n/a | n/a | 0.04 | n/a | 0.03 | 0.00 | n/a | n/a | n/a | n/a |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2017 30 Apr 2017 | FY2018 30 Apr 2018 | FY2019 30 Apr 2019 | FY2019 31 Dec 2019 | FY2020 30 Apr 2020 | FY2020 31 Dec 2020 | FY2021 30 Apr 2021 | FY2022 30 Apr 2022 | FY2023 30 Apr 2023 | FY2024 30 Apr 2024 | FY2025 30 Apr 2025 | FY2026 30 Apr 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||||
| 4.0 | 9.9 | 11.5 | 11.5 | 13.7 | 13.7 | 16.4 | 24.6 | 18.2 | 17.9 | 20.2 | 18.6 | |
| Growth | +145.5% | +16.0% | +0.0% | +19.6% | +0.0% | +19.4% | +50.2% | −26.2% | −1.4% | +12.9% | −8.2% | |
| 4.6 | 1.1 | 0.4 | n/a | 0.3 | n/a | 1.3 | 1.3 | 1.3 | 1.4 | 1.3 | 1.3 | |
| Investment | ||||||||||||
| −1.3 | −0.4 | −0.0 | n/a | −0.0 | n/a | −0.0 | −0.0 | −0.0 | −0.0 | −0.2 | 0.0 | |
| calc | 2.8 | 9.5 | 11.5 | n/a | 13.7 | n/a | 16.4 | 24.6 | 18.1 | 17.9 | 20.1 | 18.6 |
| Growth | +244.2% | +20.9% | +50.4% | −26.3% | −1.3% | +12.0% | −7.4% | |||||
| −2.8 | −1.2 | −3.0 | n/a | −8.7 | n/a | 7.4 | −3.4 | −26.1 | −10.0 | 21.2 | −15.3 | |
| Financing | ||||||||||||
| −7.4 | −9.3 | −8.0 | n/a | −6.6 | n/a | −9.6 | −10.9 | −14.2 | −11.1 | −11.8 | −13.2 | |
| −6.6 | −8.9 | −7.4 | n/a | −7.7 | n/a | −8.1 | −8.4 | −9.5 | −10.6 | −11.3 | −12.2 | |
| −0.7 | −0.4 | −0.6 | n/a | −1.2 | n/a | −1.5 | −2.5 | −4.7 | −0.5 | −0.5 | −0.9 | |
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.