Closing prices at the end of each trading day, from 20 Dec 2021. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back.
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Revenue | 1,321.3 | 1,014.7 | 1,292.4 | 1,492.8 | 1,904.5 | 1,946.6 | 1,916.9 |
| Growth | −23.2% | +27.4% | +15.5% | +27.6% | +2.2% | −1.5% | |
| Operating income | 88.6 | −22.6 | −94.0 | 147.8 | 208.1 | 166.9 | 139.5 |
| Net income | 21.7 | −50.6 | −136.0 | 51.5 | 121.5 | 77.1 | 98.6 |
| Growth | −332.5% | +136.1% | −36.6% | +27.9% | |||
| EPS, diluted | 0.11 | −0.25 | −0.67 | 0.21 | 0.48 | 0.30 | 0.38 |
| Growth | −327.3% | +128.6% | −37.5% | +26.7% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Gross margin | n/a | n/a | 61.6% | 62.2% | 64.3% | 66.6% | 67.5% |
| Operating margin | 6.7% | −2.2% | −7.3% | 9.9% | 10.9% | 8.6% | 7.3% |
| Net margin | 1.6% | −5.0% | −10.5% | 3.4% | 6.4% | 4.0% | 5.1% |
| Free cash flow margin | 9.7% | 4.3% | 15.6% | 6.5% | 11.5% | 9.2% | 13.3% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | 174.1 | 70.9 | 281.2 | 146.4 | 275.4 | 279.1 | 335.6 |
| Capital expenditure | −46.1 | −27.6 | −79.7 | −49.1 | −57.0 | −100.1 | −80.5 |
| Free cash flow | 128.0 | 43.3 | 201.5 | 97.3 | 218.3 | 179.0 | 255.1 |
| Growth | −66.2% | +365.5% | −51.7% | +124.4% | −18.0% | +42.5% | |
| Buybacks | 0.0 | 0.0 | −455.0 | 0.0 | 0.0 | n/a | n/a |
| Dividends paid | −14.9 | −1.7 | −0.7 | −26.0 | −25.0 | −30.3 | −30.5 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 210.6 | 317.3 | 459.8 | 254.3 | 296.3 | 219.1 | 220.1 |
| Total debt | n/a | 558.7 | 471.6 | 184.9 | 113.3 | 196.4 | 162.1 |
| Net cash (debt) | n/a | −241.4 | −11.9 | 69.4 | 183.0 | 22.7 | 58.0 |
| Shareholders’ equity | 729.8 | 601.8 | 601.2 | 678.9 | 840.3 | 916.1 | 1,031.0 |
| Debt to equity | n/a | 0.93 | 0.78 | 0.27 | 0.13 | 0.21 | 0.16 |
In millions of EUR, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2019 31 Dec 2019 | FY2020 31 Dec 2020 | FY2021 31 Dec 2021 | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|---|---|---|
| Assets | |||||||
| 210.6 | 317.3 | 459.8 | 254.3 | 296.3 | 219.1 | 220.1 | |
| n/a | 138.8 | 160.4 | 177.2 | 240.5 | 248.8 | 227.1 | |
| n/a | 321.5 | 338.5 | 410.9 | 522.6 | 521.0 | 506.9 | |
| n/a | 244.1 | 111.5 | 126.1 | 159.6 | 204.8 | 211.2 | |
| 420.0 | 387.8 | 425.2 | 455.9 | 572.3 | 614.4 | 554.1 | |
| n/a | 2,415.1 | 2,457.7 | 2,426.7 | 2,767.0 | 2,834.0 | 2,834.7 | |
| Growth | +1.8% | −1.3% | +14.0% | +2.4% | +0.0% | ||
| Liabilities | |||||||
| n/a | 558.7 | 471.6 | 184.9 | 113.3 | 196.4 | 162.1 | |
| calc | n/a | 558.7 | 471.6 | 184.9 | 113.3 | 196.4 | 162.1 |
| Equity | |||||||
| n/a | 893.2 | 498.6 | 528.3 | n/a | n/a | n/a | |
| 729.8 | 601.8 | 601.2 | 678.9 | 840.3 | 916.1 | 1,031.0 | |
| Growth | −17.5% | −0.1% | +12.9% | +23.8% | +9.0% | +12.5% | |
| Per share and net cash | |||||||
| calc | n/a | −241.4 | −11.9 | 69.4 | 183.0 | 22.7 | 58.0 |
| n/a | n/a | 242.3 | 242.8 | n/a | n/a | n/a | |
| calc | n/a | n/a | 2.48 | 2.80 | n/a | n/a | n/a |
Lines marked calc are worked out here from filed figures; point at one for how. Shown in EUR as filed; the screener converts to dollars.