Closing prices at the end of each trading day, from 14 Feb 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 | |
|---|---|---|---|
| Net income | 33.8 | 55.2 | 83.4 |
| Growth | +63.4% | +51.2% | |
| EPS, diluted | 0.93 | 1.83 | 2.11 |
| Growth | +96.8% | +15.3% |
| FY2023 | FY2024 | FY2025 | |
|---|---|---|---|
| Operating cash flow | 504.2 | 19.8 | 44.3 |
| Capital expenditure | −2.8 | −1.1 | −2.8 |
| Free cash flow | 501.4 | 18.8 | 41.5 |
| Growth | −96.3% | +121.4% | |
| Buybacks | −0.6 | −0.8 | 0.0 |
| Dividends paid | −2.6 | −2.6 | −3.2 |
| FY2023 | FY2024 | FY2025 | |
|---|---|---|---|
| Cash | 351.9 | 376.3 | 496.5 |
| Shareholders’ equity | 430.6 | 462.5 | 569.0 |
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 |
|---|---|---|---|
| Operations | |||
| 504.2 | 19.8 | 44.3 | |
| Growth | −96.1% | +123.6% | |
| Investment | |||
| −2.8 | −1.1 | −2.8 | |
| calc | 501.4 | 18.8 | 41.5 |
| Growth | −96.3% | +121.4% | |
| calc | 19.44 | 0.73 | 1.23 |
| −750.7 | −458.2 | −1,629.7 | |
| Financing | |||
| 324.2 | 462.8 | 1,705.6 | |
| −2.6 | −2.6 | −3.2 | |
| −0.6 | −0.8 | 0.0 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.