Closing prices at the end of each trading day, from 26 Jun 2025. 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.
| FY2023 | FY2024 | FY2025 | |
|---|---|---|---|
| Revenue | 323.1 | 433.3 | 613.3 |
| Growth | +34.1% | +41.5% | |
| Operating income | 164.1 | 220.3 | 316.5 |
| Net income | 111.5 | 128.9 | 188.0 |
| Growth | +15.6% | +45.8% | |
| EPS, diluted | n/a | n/a | 5.64 |
| Growth |
| FY2023 | FY2024 | FY2025 | |
|---|---|---|---|
| Operating margin | 50.8% | 50.8% | 51.6% |
| Net margin | 34.5% | 29.7% | 30.6% |
| FY2023 | FY2024 | FY2025 | |
|---|---|---|---|
| Operating cash flow | 120.2 | 168.2 | 268.8 |
| Dividends paid | −30.6 | −36.0 | −63.5 |
| FY2023 | FY2024 | FY2025 | |
|---|---|---|---|
| Cash | 14.4 | 35.5 | 23.2 |
| Total debt | n/a | n/a | 1,753.8 |
| Net cash (debt) | n/a | n/a | −1,730.6 |
| Shareholders’ equity | 303.6 | 382.5 | 476.1 |
| Debt to equity | n/a | n/a | 3.68 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|
| Assets | |||
| 14.4 | 35.5 | 23.2 | |
| n/a | 2.3 | 1.7 | |
| 57.2 | 57.7 | 58.0 | |
| n/a | 1,654.3 | 2,087.4 | |
| Growth | +26.2% | ||
| Liabilities | |||
| n/a | n/a | 1,753.8 | |
| calc | n/a | n/a | 1,753.8 |
| n/a | 1,271.8 | 1,611.2 | |
| Equity | |||
| n/a | 398.1 | 522.6 | |
| 303.6 | 382.5 | 476.1 | |
| Growth | +26.0% | +24.5% | |
| Per share and net cash | |||
| calc | n/a | n/a | −1,730.6 |
| n/a | 0.0 | 58.3 | |
| calc | n/a | n/a | 8.17 |
Lines marked calc are worked out here from filed figures; point at one for how.