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 |
|---|---|---|---|---|---|---|---|
| Operations | |||||||
| 146.0 | 151.3 | 132.2 | 168.1 | 258.6 | 353.0 | 403.0 | |
| Growth | +3.6% | −12.6% | +27.1% | +53.9% | +36.5% | +14.2% | |
| 112.8 | 106.2 | 129.4 | 44.6 | 46.3 | 50.8 | 67.0 | |
| Investment | |||||||
| −6.7 | −2.0 | −5.9 | −8.3 | −14.8 | −5.4 | −4.9 | |
| calc | 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% | |
| −114.3 | −98.1 | −333.8 | −246.6 | −202.1 | −254.9 | −232.0 | |
| Financing | |||||||
| −4.7 | 274.5 | 539.8 | −459.8 | −17.6 | −36.8 | −127.8 | |
| n/a | n/a | n/a | −3.8 | −9.0 | −28.7 | −105.2 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative. Shown in EUR as filed; the screener converts to dollars.