Closing prices at the end of each trading day, from 7 Feb 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.
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Revenue | 1,364.1 | 1,591.6 | 1,634.4 | 1,664.2 |
| Growth | +16.7% | +2.7% | +1.8% | |
| Operating income | 97.0 | 225.6 | 251.4 | 268.1 |
| Net income | 62.7 | 155.2 | 166.1 | 185.4 |
| Growth | +147.5% | +7.0% | +11.7% | |
| EPS, diluted | 0.36 | 0.89 | 0.95 | 1.01 |
| Growth | +147.2% | +6.7% | +6.3% |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Gross margin | 16.2% | 22.8% | 25.5% | 26.1% |
| Operating margin | 7.1% | 14.2% | 15.4% | 16.1% |
| Net margin | 4.6% | 9.8% | 10.2% | 11.1% |
| Free cash flow margin | 3.9% | 6.9% | 6.9% | 8.1% |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Operating cash flow | 178.4 | 227.1 | 248.0 | 295.4 |
| Capital expenditure | −125.4 | −117.1 | −135.4 | −160.5 |
| Free cash flow | 53.0 | 110.0 | 112.6 | 134.9 |
| Growth | +107.5% | +2.4% | +19.8% | |
| Buybacks | 0.0 | 0.0 | −51.6 | 0.0 |
| Dividends paid | 0.0 | −33.8 | −85.1 | 0.0 |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Cash | 29.8 | 22.0 | 12.1 | 211.8 |
| Total debt | n/a | 343.9 | 391.8 | 395.8 |
| Net cash (debt) | n/a | −321.9 | −379.7 | −184.1 |
| Shareholders’ equity | 592.7 | 719.8 | 750.0 | 1,034.1 |
| Debt to equity | n/a | 0.48 | 0.52 | 0.38 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|
| Assets | ||||
| 29.8 | 22.0 | 12.1 | 211.8 | |
| n/a | 190.0 | 227.6 | 226.4 | |
| 748.3 | 801.0 | 851.7 | 930.0 | |
| n/a | 221.6 | 221.6 | 221.6 | |
| n/a | 1,498.8 | 1,566.3 | 1,893.9 | |
| Growth | +4.5% | +20.9% | ||
| Liabilities | ||||
| n/a | 267.7 | 33.6 | 5.4 | |
| n/a | 76.3 | 358.2 | 390.4 | |
| calc | n/a | 343.9 | 391.8 | 395.8 |
| n/a | 779.0 | 816.2 | 859.8 | |
| Equity | ||||
| n/a | 518.6 | 597.3 | 777.7 | |
| 592.7 | 719.8 | 750.0 | 1,034.1 | |
| Growth | +21.4% | +4.2% | +37.9% | |
| Per share and net cash | ||||
| calc | n/a | −321.9 | −379.7 | −184.1 |
| n/a | n/a | n/a | 184.4 | |
| calc | n/a | n/a | n/a | 5.61 |
Lines marked calc are worked out here from filed figures; point at one for how.