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.
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Revenue | 1,817.4 | 1,798.7 | 2,708.9 | 3,100.3 |
| Growth | −1.0% | +50.6% | +14.4% | |
| Operating income | 519.9 | 306.2 | 310.5 | −1,375.0 |
| Net income | 307.7 | 124.6 | −231.2 | −1,599.1 |
| Growth | −59.5% | −285.6% | ||
| EPS, diluted | n/a | 2.42 | −3.22 | −15.89 |
| Growth | −233.1% |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Operating margin | 28.6% | 17.0% | 11.5% | −44.4% |
| Net margin | 16.9% | 6.9% | −8.5% | −51.6% |
| Free cash flow margin | 12.3% | 5.9% | 1.9% | −4.9% |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Operating cash flow | 407.7 | 325.7 | 373.4 | 327.5 |
| Capital expenditure | −183.4 | −220.4 | −320.8 | −479.7 |
| Free cash flow | 224.3 | 105.3 | 52.6 | −152.2 |
| Growth | −53.1% | −50.0% | −389.4% |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Cash | 101.2 | 65.5 | 83.2 | 91.1 |
| Total debt | n/a | 2,275.5 | 4,933.1 | 5,181.1 |
| Net cash (debt) | n/a | −2,210.0 | −4,849.9 | −5,090.0 |
| Shareholders’ equity | −950.6 | −898.0 | 2,041.9 | 549.8 |
| Debt to equity | n/a | n/a | 2.42 | 9.42 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|
| Operations | ||||
| 407.7 | 325.7 | 373.4 | 327.5 | |
| Growth | −20.1% | +14.7% | −12.3% | |
| Investment | ||||
| −183.4 | −220.4 | −320.8 | −479.7 | |
| calc | 224.3 | 105.3 | 52.6 | −152.2 |
| Growth | −53.1% | −50.0% | −389.4% | |
| calc | n/a | 2.04 | 0.70 | −1.51 |
| 126.6 | −220.4 | −472.6 | −479.7 | |
| Financing | ||||
| −489.6 | −143.0 | 118.0 | 155.4 | |
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.