Closing prices at the end of each trading day, from 12 Mar 2018. 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.
| FY2024 | FY2025 | |
|---|---|---|
| Revenue | 1,016.0 | 1,046.0 |
| Growth | +3.0% | |
| Operating income | 140.0 | −347.0 |
| Net income | 70.0 | −309.0 |
| Growth | −541.4% | |
| EPS, diluted | 2.26 | −9.97 |
| Growth | −541.2% |
| FY2024 | FY2025 | |
|---|---|---|
| Operating margin | 13.8% | −33.2% |
| Net margin | 6.9% | −29.5% |
| Free cash flow margin | 3.1% | 11.7% |
| FY2024 | FY2025 | |
|---|---|---|
| Operating cash flow | 278.0 | 370.0 |
| Capital expenditure | −247.0 | −248.0 |
| Free cash flow | 31.0 | 122.0 |
| Growth | +293.5% | |
| Dividends paid | −150.0 | 0.0 |
| FY2024 | FY2025 | |
|---|---|---|
| Cash | 74.0 | 416.0 |
| Total debt | 1,069.0 | 983.0 |
| Net cash (debt) | −995.0 | −567.0 |
| Shareholders’ equity | 1,414.0 | 1,688.0 |
| Debt to equity | 0.76 | 0.58 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|
| Assets | ||
| 74.0 | 416.0 | |
| 1,150.0 | 1,257.0 | |
| 746.0 | 638.0 | |
| 3,382.0 | 3,234.0 | |
| Growth | −4.4% | |
| Liabilities | ||
| 3.0 | 4.0 | |
| 1,066.0 | 979.0 | |
| calc | 1,069.0 | 983.0 |
| 1,953.0 | 1,528.0 | |
| Equity | ||
| −363.0 | −672.0 | |
| 1,414.0 | 1,688.0 | |
| Growth | +19.4% | |
| Per share and net cash | ||
| calc | −995.0 | −567.0 |
Lines marked calc are worked out here from filed figures; point at one for how.