Closing prices at the end of each trading day, from 31 Jul 2023. 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.
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Revenue | 3,727.0 | 3,717.4 | 4,253.7 | 5,528.6 | 6,399.2 |
| Growth | −0.3% | +14.4% | +30.0% | +15.7% | |
| Operating income | 438.3 | 321.4 | 373.6 | 644.2 | 920.3 |
| Net income | 331.1 | 232.4 | 167.1 | 438.7 | 701.4 |
| Growth | −29.8% | −28.1% | +162.6% | +59.9% | |
| EPS, diluted | 2.38 | 1.67 | 1.20 | 3.11 | 4.94 |
| Growth | −29.8% | −28.1% | +159.2% | +58.8% |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Gross margin | 38.6% | 37.9% | 44.9% | 48.1% | 49.0% |
| Operating margin | 11.8% | 8.6% | 8.8% | 11.7% | 14.4% |
| Net margin | 8.9% | 6.3% | 3.9% | 7.9% | 11.0% |
| Free cash flow margin | 4.9% | 3.4% | 3.7% | 5.6% | 7.6% |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Operating cash flow | 229.1 | 205.0 | 280.6 | 446.6 | 634.1 |
| Capital expenditure | −48.0 | −80.3 | −122.7 | −137.7 | −146.1 |
| Free cash flow | 181.2 | 124.7 | 157.9 | 308.9 | 488.1 |
| Growth | −31.2% | +26.6% | +95.7% | +58.0% | |
| Dividends paid | 0.0 | 0.0 | −150.2 | 0.0 | 0.0 |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Cash | 225.4 | 192.9 | 154.1 | 363.7 | 777.3 |
| Total debt | n/a | 436.1 | 799.6 | 775.5 | 736.1 |
| Net cash (debt) | n/a | −243.3 | −645.6 | −411.8 | 41.2 |
| Shareholders’ equity | 1,761.4 | 1,828.3 | 1,478.9 | 1,936.0 | 2,676.2 |
| Debt to equity | n/a | 0.24 | 0.54 | 0.40 | 0.28 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2021 31 Dec 2021 | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|---|
| Assets | |||||
| 225.4 | 192.9 | 154.1 | 363.7 | 777.3 | |
| n/a | 766.5 | 985.2 | 1,266.6 | 1,667.1 | |
| n/a | 548.6 | 699.7 | 900.0 | 1,002.2 | |
| n/a | 137.3 | 166.3 | 211.5 | 232.2 | |
| n/a | 840.1 | 834.2 | 834.8 | 834.8 | |
| n/a | 3,294.9 | 3,487.1 | 4,394.2 | 5,349.4 | |
| Growth | +5.8% | +26.0% | +21.7% | ||
| Liabilities | |||||
| n/a | 87.0 | 24.2 | 39.3 | 39.3 | |
| n/a | 349.2 | 775.5 | 736.1 | 696.8 | |
| calc | n/a | 436.1 | 799.6 | 775.5 | 736.1 |
| n/a | 1,466.6 | 2,008.2 | 2,458.2 | 2,673.2 | |
| Equity | |||||
| n/a | 896.7 | 470.3 | 909.0 | 1,610.4 | |
| 1,761.4 | 1,828.3 | 1,478.9 | 1,936.0 | 2,676.2 | |
| Growth | +3.8% | −19.1% | +30.9% | +38.2% | |
| Per share and net cash | |||||
| calc | n/a | −243.3 | −645.6 | −411.8 | 41.2 |
| n/a | 139.0 | 139.1 | 140.3 | 141.2 | |
| calc | n/a | 13.15 | 10.63 | 13.79 | 18.96 |
Lines marked calc are worked out here from filed figures; point at one for how.