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 |
|---|---|---|---|---|---|
| Operations | |||||
| 226.5 | 190.9 | 283.2 | 759.3 | 842.4 | |
| Growth | −15.7% | +48.3% | +168.2% | +10.9% | |
| 13.9 | 15.0 | 12.4 | 16.5 | 15.9 | |
| Investment | |||||
| 137.8 | 133.1 | −652.1 | −184.2 | −414.1 | |
| Financing | |||||
| −68.0 | −69.6 | 59.0 | −362.7 | −376.2 | |
| −7.4 | −1.5 | −2.4 | −150.4 | −112.5 | |
Capital expenditure, dividends and buybacks are shown as money out, so negative.