Closing prices at the end of each trading day, from 1 Aug 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.
| FY2023 | FY2024 | FY2025 | |
|---|---|---|---|
| Revenue | 458.9 | 429.6 | 562.1 |
| Growth | −6.4% | +30.8% | |
| Net income | −51.5 | −122.2 | −5.9 |
| Growth | |||
| EPS, diluted | −6.11 | −12.78 | −1.61 |
| Growth |
| FY2023 | FY2024 | FY2025 | |
|---|---|---|---|
| Net margin | −11.2% | −28.4% | −1.1% |
| Free cash flow margin | 12.6% | 1.9% | 7.9% |
| FY2023 | FY2024 | FY2025 | |
|---|---|---|---|
| Operating cash flow | 126.9 | 61.8 | 133.6 |
| Capital expenditure | −68.9 | −53.6 | −89.0 |
| Free cash flow | 58.0 | 8.2 | 44.6 |
| Growth | −85.9% | +446.0% |
| FY2023 | FY2024 | FY2025 | |
|---|---|---|---|
| Cash | 14.0 | 22.8 | 9.3 |
| Total debt | 1,470.7 | 993.6 | 1,045.6 |
| Net cash (debt) | −1,456.6 | −970.8 | −1,036.3 |
| Shareholders’ equity | 718.6 | 467.8 | 546.2 |
| Debt to equity | 2.05 | 2.12 | 1.91 |
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 |
|---|---|---|---|
| Assets | |||
| 14.0 | 22.8 | 9.3 | |
| 76.3 | 77.1 | 69.8 | |
| 1,698.6 | 1,785.0 | 1,844.1 | |
| 2,494.2 | 2,359.5 | 2,387.6 | |
| Growth | −5.4% | +1.2% | |
| Liabilities | |||
| 15.5 | 16.6 | 21.2 | |
| 1,455.2 | 977.0 | 1,024.3 | |
| calc | 1,470.7 | 993.6 | 1,045.6 |
| 1,651.0 | 1,261.4 | 1,299.8 | |
| Equity | |||
| 0.0 | −183.3 | −202.9 | |
| 718.6 | 467.8 | 546.2 | |
| Growth | −34.9% | +16.8% | |
| Per share and net cash | |||
| calc | −1,456.6 | −970.8 | −1,036.3 |
Lines marked calc are worked out here from filed figures; point at one for how.