Closing prices at the end of each trading day, from 18 Apr 2024. 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 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Revenue | 2,760.3 | 2,899.3 | 2,637.2 | 2,982.8 |
| Growth | +5.0% | −9.0% | +13.1% | |
| Operating income | −101.4 | −77.6 | 86.8 | 92.8 |
| Net income | −168.1 | −186.2 | −6.7 | 22.4 |
| Growth | ||||
| EPS, diluted | −2.35 | −2.60 | −0.08 | 0.25 |
| Growth |
| FY2023 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Gross margin | 7.8% | 9.4% | 8.4% | 8.3% |
| Operating margin | −3.7% | −2.7% | 3.3% | 3.1% |
| Net margin | −6.1% | −6.4% | −0.3% | 0.8% |
| Free cash flow margin | −1.3% | 2.1% | 2.2% | −0.3% |
| FY2023 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Operating cash flow | 94.6 | 167.5 | 158.2 | 78.1 |
| Capital expenditure | −129.6 | −106.7 | −99.3 | −86.3 |
| Free cash flow | −35.0 | 60.8 | 58.9 | −8.2 |
| Growth | −3.2% | −113.9% | ||
| Dividends paid | −15.0 | 0.0 | 0.0 | n/a |
| FY2023 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Cash | 64.0 | 33.4 | 49.0 | 126.6 |
| Total debt | n/a | 1,150.8 | 873.9 | 737.6 |
| Net cash (debt) | n/a | −1,117.4 | −824.9 | −611.0 |
| Shareholders’ equity | 386.8 | 226.0 | 555.6 | 873.0 |
| Debt to equity | n/a | 5.09 | 1.57 | 0.84 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2023 1 Jan 2023 | FY2023 31 Dec 2023 | FY2024 29 Dec 2024 | FY2025 28 Dec 2025 |
|---|---|---|---|---|
| Assets | ||||
| 64.0 | 33.4 | 49.0 | 126.6 | |
| n/a | 545.4 | 511.3 | 466.8 | |
| 587.7 | 375.9 | 368.3 | 395.7 | |
| n/a | 2,189.9 | 2,074.4 | 2,407.7 | |
| Growth | −5.3% | +16.1% | ||
| Liabilities | ||||
| n/a | 42.6 | 30.0 | 29.5 | |
| n/a | 1,108.3 | 843.9 | 708.1 | |
| calc | n/a | 1,150.8 | 873.9 | 737.6 |
| n/a | 1,864.7 | 1,514.2 | 1,529.3 | |
| Equity | ||||
| n/a | −144.1 | −150.7 | −128.4 | |
| 386.8 | 226.0 | 555.6 | 873.0 | |
| Growth | −41.6% | +145.8% | +57.1% | |
| Per share and net cash | ||||
| calc | n/a | −1,117.4 | −824.9 | −611.0 |
| n/a | 0.0 | 88.5 | 100.7 | |
| calc | n/a | 225,991.00 | 6.28 | 8.67 |
Lines marked calc are worked out here from filed figures; point at one for how.