Closing prices at the end of each trading day, from 9 Oct 2025. 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.
| FY2023 | FY2024 | FY2025 | |
|---|---|---|---|
| Revenue | 1,365.2 | 1,508.4 | 1,709.2 |
| Growth | +10.5% | +13.3% | |
| Operating income | 235.7 | 284.0 | 317.4 |
| Net income | 88.2 | 98.3 | 101.8 |
| Growth | +11.4% | +3.5% | |
| EPS, diluted | 0.51 | 0.56 | 0.56 |
| Growth | +9.8% | +0.0% |
| FY2023 | FY2024 | FY2025 | |
|---|---|---|---|
| Gross margin | 34.7% | 36.5% | 37.6% |
| Operating margin | 17.3% | 18.8% | 18.6% |
| Net margin | 6.5% | 6.5% | 6.0% |
| Free cash flow margin | 12.9% | 6.8% | 9.2% |
| FY2023 | FY2024 | FY2025 | |
|---|---|---|---|
| Operating cash flow | 208.7 | 145.5 | 211.7 |
| Capital expenditure | −32.7 | −43.5 | −53.7 |
| Free cash flow | 176.0 | 102.0 | 158.0 |
| Growth | −42.1% | +55.0% | |
| Buybacks | −19.0 | −1.4 | −6.2 |
| FY2023 | FY2024 | FY2025 | |
|---|---|---|---|
| Cash | 182.4 | 154.7 | 123.1 |
| Shareholders’ equity | 550.9 | −277.3 | 392.1 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|
| Assets | |||
| 182.4 | 154.7 | 123.1 | |
| n/a | 134.5 | 146.9 | |
| n/a | 248.3 | 265.3 | |
| n/a | 666.6 | 684.2 | |
| n/a | 2,832.1 | 2,885.9 | |
| Growth | +1.9% | ||
| Liabilities | |||
| n/a | 3,109.4 | 2,493.8 | |
| Equity | |||
| n/a | 31.5 | −176.4 | |
| 550.9 | −277.3 | 392.1 | |
| Growth | −150.3% | ||
| Per share and net cash | |||
| n/a | 125.3 | 197.5 | |
| calc | n/a | −2.21 | 1.99 |
Lines marked calc are worked out here from filed figures; point at one for how.