Closing prices at the end of each trading day, from 14 Sep 2021. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back.
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Revenue | 380.4 | 404.9 | 561.2 | 730.2 | 877.6 | 1,106.6 | 1,290.0 |
| Growth | +6.4% | +38.6% | +30.1% | +20.2% | +26.1% | +16.6% | |
| Net income | 11.7 | 15.2 | 12.6 | 10.9 | 34.7 | 34.2 | 100.3 |
| Growth | +29.9% | −17.6% | −13.4% | +218.2% | −1.5% | +193.8% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Net margin | 3.1% | 3.8% | 2.2% | 1.5% | 3.9% | 3.1% | 7.8% |
| Free cash flow margin | 36.6% | 36.9% | 22.5% | 21.9% | 27.8% | 31.4% | 30.9% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | 146.0 | 151.3 | 132.2 | 168.1 | 258.6 | 353.0 | 403.0 |
| Capital expenditure | −6.7 | −2.0 | −5.9 | −8.3 | −14.8 | −5.4 | −4.9 |
| Free cash flow | 139.3 | 149.3 | 126.4 | 159.8 | 243.9 | 347.6 | 398.1 |
| Growth | +7.2% | −15.3% | +26.5% | +52.6% | +42.6% | +14.5% | |
| Buybacks | n/a | n/a | n/a | −3.8 | −9.0 | −28.7 | −105.2 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 57.0 | 385.5 | 742.8 | 243.8 | 277.2 | 348.4 | 365.3 |
| Total debt | n/a | 438.7 | 435.4 | 22.8 | 50.1 | 46.7 | 62.9 |
| Net cash (debt) | n/a | −53.1 | 307.4 | 220.9 | 227.0 | 301.6 | 302.4 |
| Shareholders’ equity | 154.0 | 167.3 | 738.8 | 751.6 | 867.8 | 925.2 | 978.3 |
| Debt to equity | n/a | 2.62 | 0.59 | 0.03 | 0.06 | 0.05 | 0.06 |
In millions of EUR, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2019 31 Dec 2019 | FY2020 31 Dec 2020 | FY2021 31 Dec 2021 | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|---|---|---|
| Assets | |||||||
| 57.0 | 385.5 | 742.8 | 243.8 | 277.2 | 348.4 | 365.3 | |
| n/a | 23.8 | 33.9 | 63.4 | 71.2 | 77.1 | 93.6 | |
| n/a | 34.0 | 35.9 | 37.9 | 72.8 | n/a | n/a | |
| 749.1 | 747.5 | 1,158.2 | 304.0 | 296.4 | n/a | n/a | |
| n/a | 957.0 | 1,771.1 | 1,389.1 | 2,247.4 | 2,294.6 | 2,872.7 | |
| Growth | +85.1% | −21.6% | +61.8% | +2.1% | +25.2% | ||
| Liabilities | |||||||
| n/a | 8.0 | 6.1 | 7.4 | 9.6 | 10.0 | 11.0 | |
| n/a | 430.6 | 429.3 | 15.5 | 40.6 | 36.7 | 51.8 | |
| calc | n/a | 438.7 | 435.4 | 22.8 | 50.1 | 46.7 | 62.9 |
| n/a | 792.9 | 1,035.5 | 631.6 | 1,374.5 | 1,364.8 | 1,894.4 | |
| Equity | |||||||
| n/a | 68.0 | 89.7 | 117.2 | 173.6 | 221.9 | 342.1 | |
| 154.0 | 167.3 | 738.8 | 751.6 | 867.8 | 925.2 | 978.3 | |
| Growth | +8.6% | +341.7% | +1.7% | +15.5% | +6.6% | +5.7% | |
| Per share and net cash | |||||||
| calc | n/a | −53.1 | 307.4 | 220.9 | 227.0 | 301.6 | 302.4 |
Lines marked calc are worked out here from filed figures; point at one for how. Shown in EUR as filed; the screener converts to dollars.