Closing prices at the end of each trading day, from 11 Apr 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.
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Revenue | 2,399.2 | 3,110.1 | 4,086.7 | 5,287.9 |
| Growth | +29.6% | +31.4% | +29.4% | |
| Operating income | 229.4 | 207.8 | 123.1 | 309.6 |
| Net income | 150.5 | 112.9 | 55.8 | 191.5 |
| Growth | −25.0% | −50.6% | +243.5% | |
| EPS, diluted | 1.17 | 0.88 | 0.38 | 1.22 |
| Growth | −24.8% | −56.8% | +221.1% |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Operating margin | 9.6% | 6.7% | 3.0% | 5.9% |
| Net margin | 6.3% | 3.6% | 1.4% | 3.6% |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Operating cash flow | 92.6 | 63.7 | 367.3 | 404.2 |
| Dividends paid | −60.3 | −80.4 | −33.7 | 0.0 |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Cash | 58.3 | 73.4 | 157.7 | 197.0 |
| Total debt | n/a | 212.5 | 265.8 | 249.3 |
| Net cash (debt) | n/a | −139.1 | −108.2 | −52.3 |
| Shareholders’ equity | 68.7 | 96.1 | 709.6 | 946.8 |
| Debt to equity | n/a | 2.21 | 0.37 | 0.26 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|
| Operations | ||||
| 92.6 | 63.7 | 367.3 | 404.2 | |
| Growth | −31.2% | +476.7% | +10.0% | |
| Investment | ||||
| −75.3 | −172.8 | −442.7 | −264.0 | |
| Financing | ||||
| 12.4 | 129.6 | 117.5 | −69.0 | |
| −60.3 | −80.4 | −33.7 | 0.0 | |
Capital expenditure, dividends and buybacks are shown as money out, so negative.