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 |
|---|---|---|---|---|---|
| Operations | |||||
| 169.8 | 82.7 | 168.4 | 262.8 | 113.5 | |
| Growth | −51.3% | +103.6% | +56.1% | −56.8% | |
| 166.3 | 93.6 | 98.0 | 86.9 | 78.0 | |
| Investment | |||||
| −26.5 | −54.4 | −40.3 | −25.5 | −25.2 | |
| calc | 143.3 | 28.3 | 128.1 | 237.3 | 88.3 |
| Growth | −80.3% | +352.7% | +85.2% | −62.8% | |
| calc | 1.61 | 0.32 | 1.44 | 2.65 | n/a |
| −26.2 | −54.0 | −31.8 | 251.6 | 14.4 | |
| Financing | |||||
| −128.5 | −6.3 | −140.8 | −497.8 | −76.3 | |
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.