Closing prices at the end of each trading day, from 10 Nov 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 | 1,333.5 | 1,233.0 | 1,571.0 | 2,329.9 | 2,905.5 |
| Growth | −7.5% | +27.4% | +48.3% | +24.7% | |
| Net income | 249.8 | −29.9 | 280.3 | 613.2 | 840.0 |
| Growth | −112.0% | +118.8% | +37.0% | ||
| EPS, diluted | 1.82 | −0.95 | 2.44 | 3.67 | 5.55 |
| Growth | −152.2% | +50.4% | +51.2% |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Net margin | 18.7% | −2.4% | 17.8% | 26.3% | 28.9% |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Operating cash flow | 226.5 | 190.9 | 283.2 | 759.3 | 842.4 |
| Buybacks | −7.4 | −1.5 | −2.4 | −150.4 | −112.5 |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Cash | 954.9 | 1,076.4 | 794.5 | 996.5 | 1,062.4 |
| Total debt | n/a | 149.7 | 149.8 | 149.9 | 149.7 |
| Net cash (debt) | n/a | 926.7 | 644.7 | 846.5 | 912.6 |
| Shareholders’ equity | 1,787.4 | 1,664.2 | 2,047.9 | 2,328.7 | 2,822.1 |
| Debt to equity | n/a | 0.09 | 0.07 | 0.06 | 0.05 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2021 30 Nov 2021 | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|---|
| Assets | |||||
| 954.9 | 1,076.4 | 794.5 | 996.5 | 1,062.4 | |
| 24.9 | 0.0 | 0.0 | 0.0 | n/a | |
| n/a | 5,819.0 | 6,671.4 | 7,796.0 | 9,571.6 | |
| Growth | +14.6% | +16.9% | +22.8% | ||
| Liabilities | |||||
| n/a | 149.7 | 149.8 | 149.9 | 149.7 | |
| calc | n/a | 149.7 | 149.8 | 149.9 | 149.7 |
| n/a | 4,154.7 | 4,623.4 | 5,467.2 | 6,749.3 | |
| Equity | |||||
| n/a | 547.4 | 801.4 | 1,168.5 | 1,690.6 | |
| 1,787.4 | 1,664.2 | 2,047.9 | 2,328.7 | 2,822.1 | |
| Growth | −6.9% | +23.1% | +13.7% | +21.2% | |
| Per share and net cash | |||||
| calc | n/a | 926.7 | 644.7 | 846.5 | 912.6 |
| 102.5 | 103.1 | 110.2 | 101.5 | 99.0 | |
| calc | 17.43 | 16.14 | 18.58 | 22.95 | 28.50 |
Lines marked calc are worked out here from filed figures; point at one for how.