Closing prices at the end of each trading day, from 29 Jun 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.
| FY2022 | FY2022 | FY2023 | FY2024 | FY2026 | |
|---|---|---|---|---|---|
| Revenue | 1,204.1 | 1,437.2 | 1,500.2 | 1,537.6 | 1,679.0 |
| Growth | +19.4% | +4.4% | +2.5% | +9.2% | |
| Operating income | 182.2 | 206.2 | 141.9 | 130.2 | 124.1 |
| Net income | 83.4 | 84.7 | 53.1 | 29.0 | 22.6 |
| Growth | +1.6% | −37.3% | −45.3% | −22.0% | |
| EPS, diluted | 0.57 | 0.58 | 0.34 | 0.17 | 0.14 |
| Growth | +1.8% | −41.4% | −50.0% | −17.6% |
| FY2022 | FY2022 | FY2023 | FY2024 | FY2026 | |
|---|---|---|---|---|---|
| Gross margin | 27.5% | 27.1% | 28.5% | n/a | n/a |
| Operating margin | 15.1% | 14.3% | 9.5% | 8.5% | 7.4% |
| Net margin | 6.9% | 5.9% | 3.5% | 1.9% | 1.3% |
| Free cash flow margin | 11.2% | 4.1% | 5.6% | 1.8% | 2.9% |
| FY2022 | FY2022 | FY2023 | FY2024 | FY2026 | |
|---|---|---|---|---|---|
| Operating cash flow | 175.8 | 169.4 | 175.2 | 134.3 | 167.3 |
| Capital expenditure | −40.5 | −110.2 | −91.7 | −105.9 | −118.6 |
| Free cash flow | 135.2 | 59.3 | 83.4 | 28.4 | 48.6 |
| Growth | −56.2% | +40.8% | −66.0% | +71.3% | |
| Buybacks | n/a | 0.0 | −0.7 | −31.7 | −45.2 |
| Dividends paid | −75.0 | −69.4 | −262.2 | 0.0 | 0.0 |
| FY2022 | FY2022 | FY2023 | FY2024 | FY2026 | |
|---|---|---|---|---|---|
| Cash | 97.9 | 112.1 | 180.0 | 150.0 | 85.9 |
| Total debt | n/a | 783.3 | 784.6 | 735.1 | 708.2 |
| Net cash (debt) | n/a | −671.2 | −604.6 | −585.2 | −622.3 |
| Shareholders’ equity | 185.4 | 227.3 | 376.1 | 421.7 | 435.6 |
| Debt to equity | n/a | 3.45 | 2.09 | 1.74 | 1.63 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2022 1 Jan 2022 | FY2022 31 Dec 2022 | FY2023 30 Dec 2023 | FY2024 28 Dec 2024 | FY2026 3 Jan 2026 |
|---|---|---|---|---|---|
| Assets | |||||
| 97.9 | 112.1 | 180.0 | 150.0 | 85.9 | |
| n/a | 14.1 | 11.8 | 16.8 | 17.1 | |
| n/a | 21.8 | 32.8 | 34.3 | 41.5 | |
| n/a | 190.5 | n/a | n/a | n/a | |
| 703.8 | 681.4 | 687.4 | 665.5 | 677.9 | |
| n/a | 1,707.8 | 1,867.4 | 1,885.5 | 2,010.9 | |
| Growth | +9.3% | +1.0% | +6.7% | ||
| Liabilities | |||||
| n/a | 783.3 | 784.6 | 735.1 | 708.2 | |
| calc | n/a | 783.3 | 784.6 | 735.1 | 708.2 |
| n/a | 1,480.5 | 1,491.4 | 1,463.8 | 1,575.3 | |
| Equity | |||||
| n/a | −38.4 | −247.5 | −250.5 | −273.3 | |
| 185.4 | 227.3 | 376.1 | 421.7 | 435.6 | |
| Growth | +22.6% | +65.4% | +12.1% | +3.3% | |
| Per share and net cash | |||||
| calc | n/a | −671.2 | −604.6 | −585.2 | −622.3 |
| n/a | 141.6 | 160.5 | 159.2 | 155.3 | |
| calc | n/a | 1.61 | 2.34 | 2.65 | 2.81 |
Lines marked calc are worked out here from filed figures; point at one for how.