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 |
|---|---|---|---|---|
| Margins | ||||
| −10.6% | −2.8% | −7.5% | −4.6% | |
| −10.9% | −10.3% | −11.1% | −28.2% | |
| −12.0% | −9.1% | −10.7% | −25.0% | |
| −13.3% | 0.4% | 1.1% | 0.3% | |
| Spending | ||||
| 19.2% | 16.4% | 24.6% | 18.8% | |
| 0.2% | 0.8% | 0.2% | 0.6% | |
| Returns | ||||
| −8.8% | −9.3% | −9.8% | −29.6% | |
| n/a | −6.6% | −7.4% | −21.7% | |
| Balance and payout | ||||
| n/a | 0.00 | 0.00 | n/a | |
| n/a | 24.2% | 19.6% | 23.0% | |