Closing prices at the end of each trading day, from 23 Jul 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 | 3,341.3 | 3,972.6 | 4,198.4 |
| Growth | +18.9% | +5.7% | |
| Operating income | −108.7 | −99.8 | 85.4 |
| Net income | −577.4 | −798.0 | −353.3 |
| Growth | |||
| EPS, diluted | −2.35 | −3.26 | −1.32 |
| Growth |
| FY2023 | FY2024 | FY2025 | |
|---|---|---|---|
| Operating margin | −3.3% | −2.5% | 2.0% |
| Net margin | −17.3% | −20.1% | −8.4% |
| Free cash flow margin | −1.1% | 1.0% | 6.3% |
| FY2023 | FY2024 | FY2025 | |
|---|---|---|---|
| Operating cash flow | −11.8 | 73.9 | 298.7 |
| Capital expenditure | −24.2 | −35.4 | −34.7 |
| Free cash flow | −36.0 | 38.5 | 264.0 |
| Growth | +585.7% |
| FY2023 | FY2024 | FY2025 | |
|---|---|---|---|
| Cash | 283.0 | 266.2 | 518.8 |
| Total debt | n/a | 3,959.8 | 3,502.6 |
| Net cash (debt) | n/a | −3,693.6 | −2,983.8 |
| Shareholders’ equity | 1,216.8 | 59.7 | 988.4 |
| Debt to equity | n/a | 66.33 | 3.54 |
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 |
|---|---|---|---|
| Margins | |||
| −3.3% | −2.5% | 2.0% | |
| −15.3% | −17.4% | −5.0% | |
| −17.3% | −20.1% | −8.4% | |
| −1.1% | 1.0% | 6.3% | |
| Spending | |||
| 43.4% | 40.3% | 38.1% | |
| 0.7% | 0.9% | 0.8% | |
| Returns | |||
| −47.5% | −1,336.7% | −35.7% | |
| n/a | −12.5% | −5.2% | |
| Balance and payout | |||
| n/a | 66.33 | 3.54 | |
| n/a | 95.3% | 82.0% | |