Closing prices at the end of each trading day, from 22 May 2024. 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 | |
|---|---|---|---|---|---|
| Operating income | n/a | −34.7 | −76.2 | −83.8 | −118.2 |
| Net income | 22.3 | 45.8 | 77.1 | 131.9 | 93.7 |
| Growth | +105.3% | +68.4% | +71.2% | −29.0% | |
| EPS, diluted | 0.94 | 1.48 | 2.16 | 2.03 | 1.67 |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Operating cash flow | −559.1 | −541.8 | −110.1 | −544.5 | −98.7 |
| Buybacks | n/a | n/a | n/a | −1.5 | −48.0 |
| Dividends paid | n/a | n/a | −70.0 | −101.8 | −123.3 |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Cash | 2.0 | 8.5 | 34.1 | 22.4 | 18.0 |
| Shareholders’ equity | 312.0 | 592.0 | 683.1 | 1,186.3 | 1,109.9 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2021 31 Dec 2021 | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|---|
| Operations | |||||
| −559.1 | −541.8 | −110.1 | −544.5 | −98.7 | |
| Growth | |||||
| Financing | |||||
| 561.2 | 548.3 | 135.6 | 532.8 | 94.4 | |
| n/a | n/a | −70.0 | −101.8 | −123.3 | |
| n/a | n/a | n/a | −1.5 | −48.0 | |
Capital expenditure, dividends and buybacks are shown as money out, so negative.