Closing prices at the end of each trading day, from 2 Oct 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 | 4,150.5 | 4,563.3 | 5,237.2 | 6,062.5 |
| Growth | +9.9% | +14.8% | +15.8% | |
| Operating income | 262.6 | 337.4 | 403.2 | 551.1 |
| Net income | −21.0 | −35.1 | 11.0 | 277.4 |
| Growth | +2,427.9% | |||
| EPS, diluted | −0.08 | −0.13 | 0.04 | 0.83 |
| Growth | +1,975.0% |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Operating margin | 6.3% | 7.4% | 7.7% | 9.1% |
| Net margin | −0.5% | −0.8% | 0.2% | 4.6% |
| Free cash flow margin | −0.3% | 0.3% | −0.5% | 3.9% |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Operating cash flow | 27.3 | 67.9 | 76.3 | 316.7 |
| Capital expenditure | −41.2 | −55.1 | −102.9 | −82.4 |
| Free cash flow | −14.0 | 12.8 | −26.6 | 234.3 |
| Growth | −308.4% |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Cash | 120.1 | 58.0 | 102.6 | 289.7 |
| Total debt | n/a | 3,198.8 | 2,231.4 | 2,214.6 |
| Net cash (debt) | n/a | −3,140.8 | −2,128.8 | −1,924.9 |
| Shareholders’ equity | 1,199.0 | 1,146.7 | 2,373.4 | 2,667.3 |
| Debt to equity | n/a | 2.79 | 0.94 | 0.83 |
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 |
|---|---|---|---|---|
| Margins | ||||
| 6.3% | 7.4% | 7.7% | 9.1% | |
| 0.5% | 0.1% | 1.6% | 6.2% | |
| −0.5% | −0.8% | 0.2% | 4.6% | |
| −0.3% | 0.3% | −0.5% | 3.9% | |
| Spending | ||||
| 4.5% | 4.4% | 4.9% | 4.1% | |
| 1.0% | 1.2% | 2.0% | 1.4% | |
| 195.5% | 784.9% | 86.6% | 26.4% | |
| Returns | ||||
| −1.8% | −3.1% | 0.5% | 10.4% | |
| n/a | −0.6% | 0.2% | 4.2% | |
| Balance and payout | ||||
| n/a | 2.79 | 0.94 | 0.83 | |
| n/a | 80.1% | 61.8% | 59.3% | |