Closing prices at the end of each trading day, from 17 Sep 2025. 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 | 1,367.7 | 1,770.6 | 1,745.2 |
| Growth | +29.5% | −1.4% | |
| Operating income | 253.2 | 138.1 | −1,344.0 |
| Net income | 405.2 | −2.8 | −1,905.9 |
| Growth | −100.7% | ||
| EPS, diluted | 1.14 | −0.18 | −6.27 |
| Growth | −115.8% |
| FY2023 | FY2024 | FY2025 | |
|---|---|---|---|
| Operating margin | 18.5% | 7.8% | −77.0% |
| Net margin | 29.6% | −0.2% | −109.2% |
| Free cash flow margin | 22.3% | 14.7% | 11.0% |
| FY2023 | FY2024 | FY2025 | |
|---|---|---|---|
| Operating cash flow | 307.4 | 261.5 | 192.6 |
| Capital expenditure | −1.7 | −1.7 | −1.4 |
| Free cash flow | 305.7 | 259.8 | 191.2 |
| Growth | −15.0% | −26.4% | |
| Buybacks | −1.1 | 0.0 | −1.0 |
| FY2023 | FY2024 | FY2025 | |
|---|---|---|---|
| Cash | 775.7 | 1,001.0 | 1,241.6 |
| Total debt | n/a | 2,331.5 | 1,507.0 |
| Net cash (debt) | n/a | −1,330.5 | −265.4 |
| Shareholders’ equity | 890.2 | 880.6 | 1,183.6 |
| Debt to equity | n/a | 2.65 | 1.27 |
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 | |||
| 775.7 | 1,001.0 | 1,241.6 | |
| n/a | 5.5 | 6.9 | |
| n/a | 16.1 | 9.2 | |
| n/a | 6.5 | 73.3 | |
| n/a | 2,686.7 | 2,686.7 | |
| n/a | 5,093.6 | 5,054.1 | |
| Growth | −0.8% | ||
| Liabilities | |||
| n/a | 19.5 | 0.0 | |
| n/a | 2,312.0 | 1,507.0 | |
| calc | n/a | 2,331.5 | 1,507.0 |
| n/a | 3,715.8 | 3,112.4 | |
| Equity | |||
| n/a | −1,504.7 | −3,410.6 | |
| 890.2 | 880.6 | 1,183.6 | |
| Growth | −1.1% | +34.4% | |
| Per share and net cash | |||
| calc | n/a | −1,330.5 | −265.4 |
Lines marked calc are worked out here from filed figures; point at one for how.