Closing prices at the end of each trading day, from 7 Jul 2023. 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.
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Revenue | 3,057.5 | 2,837.0 | 2,842.5 | 2,696.4 | 2,723.4 |
| Growth | −7.2% | +0.2% | −5.1% | +1.0% | |
| Operating income | 114.3 | 187.1 | 32.0 | −161.9 | −872.6 |
| Net income | 98.0 | 186.2 | −25.2 | −328.5 | −986.2 |
| Growth | +90.0% | −113.5% | |||
| EPS, diluted | 1.10 | 2.09 | −0.29 | −3.67 | −10.81 |
| Growth | +90.0% | −113.9% |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Operating margin | 3.7% | 6.6% | 1.1% | −6.0% | −32.0% |
| Net margin | 3.2% | 6.6% | −0.9% | −12.2% | −36.2% |
| Free cash flow margin | 4.7% | 1.0% | 4.5% | 8.8% | 3.2% |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Operating cash flow | 169.8 | 82.7 | 168.4 | 262.8 | 113.5 |
| Capital expenditure | −26.5 | −54.4 | −40.3 | −25.5 | −25.2 |
| Free cash flow | 143.3 | 28.3 | 128.1 | 237.3 | 88.3 |
| Growth | −80.3% | +352.7% | +85.2% | −62.8% |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Cash | 94.6 | 112.0 | 108.6 | 118.5 | 174.6 |
| Total debt | n/a | 0.0 | 1,592.0 | 1,124.5 | 1,052.8 |
| Net cash (debt) | n/a | 112.0 | −1,483.4 | −1,006.0 | −878.2 |
| Shareholders’ equity | 3,261.4 | 3,340.0 | 1,714.1 | 1,362.4 | 563.5 |
| Debt to equity | n/a | 0.00 | 0.93 | 0.83 | 1.87 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2021 31 Dec 2021 | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|---|
| Assets | |||||
| 94.6 | 112.0 | 108.6 | 118.5 | 174.6 | |
| n/a | 164.9 | n/a | n/a | n/a | |
| 2,080.9 | 1,707.4 | 1,739.4 | 1,710.4 | 960.0 | |
| n/a | 4,287.9 | 4,332.6 | 3,579.2 | 2,715.7 | |
| Growth | +1.0% | −17.4% | −24.1% | ||
| Liabilities | |||||
| n/a | 0.0 | 26.1 | 74.8 | 4.8 | |
| n/a | 0.0 | 1,565.9 | 1,049.7 | 1,048.0 | |
| calc | n/a | 0.0 | 1,592.0 | 1,124.5 | 1,052.8 |
| n/a | 945.3 | 2,618.5 | 2,216.8 | 2,152.2 | |
| Equity | |||||
| n/a | 0.0 | −68.5 | −397.0 | −1,383.2 | |
| 3,261.4 | 3,340.0 | 1,714.1 | 1,362.4 | 563.5 | |
| Growth | +2.4% | −48.7% | −20.5% | −58.6% | |
| Per share and net cash | |||||
| calc | n/a | 112.0 | −1,483.4 | −1,006.0 | −878.2 |
| n/a | 0.0 | 88.8 | 89.7 | 93.1 | |
| calc | n/a | n/a | 19.30 | 15.19 | 6.05 |
Lines marked calc are worked out here from filed figures; point at one for how.