Closing prices at the end of each trading day, from 27 Jun 2024. 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 | 1,079.4 | 1,282.7 | 1,348.5 | 1,382.7 |
| Growth | +18.8% | +5.1% | +2.5% | |
| Operating income | −114.7 | −36.4 | −100.7 | −63.5 |
| Net income | −129.9 | −116.5 | −143.9 | −345.9 |
| Growth | ||||
| EPS, diluted | −1.22 | −1.06 | −1.21 | −2.66 |
| Growth |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Operating margin | −10.6% | −2.8% | −7.5% | −4.6% |
| Net margin | −12.0% | −9.1% | −10.7% | −25.0% |
| Free cash flow margin | −13.3% | 0.4% | 1.1% | 0.3% |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Operating cash flow | −140.6 | 14.8 | 17.9 | 11.2 |
| Capital expenditure | −2.7 | −10.2 | −2.4 | −7.6 |
| Free cash flow | −143.3 | 4.6 | 15.5 | 3.6 |
| Growth | +236.1% | −76.8% |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Cash | 279.7 | 231.7 | 572.4 | 581.8 |
| Total debt | n/a | 0.1 | 0.0 | n/a |
| Net cash (debt) | n/a | 231.7 | 572.4 | n/a |
| Shareholders’ equity | 1,468.5 | 1,249.1 | 1,472.1 | 1,170.5 |
| Debt to equity | n/a | 0.00 | 0.00 | n/a |
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 | ||||
| 279.7 | 231.7 | 572.4 | 581.8 | |
| n/a | 171.8 | 169.2 | 176.8 | |
| n/a | 11.7 | 3.8 | 8.3 | |
| 884.1 | 779.2 | 665.3 | 336.8 | |
| n/a | 1,776.6 | 1,935.3 | 1,595.5 | |
| Growth | +8.9% | −17.6% | ||
| Liabilities | ||||
| n/a | 0.1 | 0.0 | n/a | |
| n/a | 0.0 | 0.0 | n/a | |
| calc | n/a | 0.1 | 0.0 | n/a |
| n/a | 429.1 | 378.9 | 367.2 | |
| Equity | ||||
| n/a | −363.3 | −507.2 | −853.1 | |
| 1,468.5 | 1,249.1 | 1,472.1 | 1,170.5 | |
| Growth | −14.9% | +17.9% | −20.5% | |
| Per share and net cash | ||||
| calc | n/a | 231.7 | 572.4 | n/a |
| n/a | 109.5 | 128.6 | 130.8 | |
| calc | n/a | 11.41 | 11.45 | 8.95 |
Lines marked calc are worked out here from filed figures; point at one for how.