Closing prices at the end of each trading day, from 25 Oct 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 | 392.5 | 937.4 | 762.3 | 969.6 | 1,175.4 |
| Growth | +138.8% | −18.7% | +27.2% | +21.2% | |
| Operating income | 155.4 | 522.4 | 359.1 | 291.0 | 245.0 |
| Net income | 138.4 | 516.8 | 68.5 | 185.2 | 143.0 |
| Growth | +273.5% | −86.7% | +170.3% | −22.8% | |
| EPS, diluted | n/a | n/a | 0.72 | 1.90 | 1.09 |
| Growth | +163.9% | −42.6% |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Operating margin | 39.6% | 55.7% | 47.1% | 30.0% | 20.8% |
| Net margin | 35.3% | 55.1% | 9.0% | 19.1% | 12.2% |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Operating cash flow | 198.5 | 553.5 | 491.7 | 505.3 | 507.0 |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Cash | 59.3 | 29.4 | 152.8 | 105.8 | 42.6 |
| Total debt | n/a | 84.9 | 807.0 | 751.3 | 1,144.1 |
| Net cash (debt) | n/a | −55.5 | −654.2 | −645.5 | −1,101.4 |
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 | |||||
| 198.5 | 553.5 | 491.7 | 505.3 | 507.0 | |
| Growth | +178.9% | −11.2% | +2.8% | +0.3% | |
| 40.7 | 88.6 | 137.6 | 271.0 | 292.8 | |
| Investment | |||||
| −194.7 | −372.7 | −1,027.2 | −306.3 | −899.2 | |
| Financing | |||||
| −4.6 | −210.7 | 658.8 | −246.0 | 329.1 | |
Capital expenditure, dividends and buybacks are shown as money out, so negative.