Closing prices at the end of each trading day, from 14 Aug 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 | 915.0 | 919.0 | 1,157.0 |
| Growth | +0.4% | +25.9% | |
| Operating income | 363.0 | 348.0 | 274.0 |
| Net income | 281.0 | 283.0 | 124.0 |
| Growth | +0.7% | −56.2% | |
| EPS, diluted | 1.36 | 1.37 | 0.57 |
| Growth | +0.7% | −58.4% |
| FY2023 | FY2024 | FY2025 | |
|---|---|---|---|
| Operating margin | 39.7% | 37.9% | 23.7% |
| Net margin | 30.7% | 30.8% | 10.7% |
| Free cash flow margin | 34.6% | 29.2% | 26.9% |
| FY2023 | FY2024 | FY2025 | |
|---|---|---|---|
| Operating cash flow | 413.0 | 430.0 | 558.0 |
| Capital expenditure | −96.0 | −162.0 | −247.0 |
| Free cash flow | 317.0 | 268.0 | 311.0 |
| Growth | −15.5% | +16.0% |
| FY2023 | FY2024 | FY2025 | |
|---|---|---|---|
| Cash | 425.0 | 674.0 | 455.0 |
| Total debt | n/a | 894.0 | n/a |
| Net cash (debt) | n/a | −220.0 | n/a |
| Shareholders’ equity | 887.0 | 1,080.0 | 1,299.0 |
| Debt to equity | n/a | 0.83 | n/a |
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 | |||
| 425.0 | 674.0 | 455.0 | |
| n/a | 40.0 | 37.0 | |
| n/a | 3.0 | 3.0 | |
| 597.0 | 624.0 | n/a | |
| 15.0 | 14.0 | 128.0 | |
| n/a | 2,209.0 | 2,122.0 | |
| Growth | −3.9% | ||
| Liabilities | |||
| n/a | 669.0 | n/a | |
| n/a | 225.0 | n/a | |
| calc | n/a | 894.0 | n/a |
| Equity | |||
| 887.0 | 1,080.0 | 1,299.0 | |
| Growth | +21.8% | +20.3% | |
| Per share and net cash | |||
| calc | n/a | −220.0 | n/a |
| n/a | n/a | 230.9 | |
| calc | n/a | n/a | 5.63 |
Lines marked calc are worked out here from filed figures; point at one for how.