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 |
|---|---|---|---|---|---|---|---|
| Operations | |||||||
| 174.1 | 70.9 | 281.2 | 146.4 | 275.4 | 279.1 | 335.6 | |
| Growth | −59.3% | +296.5% | −47.9% | +88.1% | +1.4% | +20.2% | |
| 168.2 | 166.2 | 154.7 | 171.9 | 193.2 | 224.8 | 244.9 | |
| Investment | |||||||
| −46.1 | −27.6 | −79.7 | −49.1 | −57.0 | −100.1 | −80.5 | |
| calc | 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% | |
| calc | 0.64 | 0.21 | 0.99 | 0.40 | 0.87 | 0.70 | 0.98 |
| 84.0 | 92.6 | −82.0 | −57.3 | 21.8 | −126.0 | −109.9 | |
| Financing | |||||||
| −267.5 | −49.1 | −64.1 | −297.0 | −250.5 | −234.5 | −215.1 | |
| −14.9 | −1.7 | −0.7 | −26.0 | −25.0 | −30.3 | −30.5 | |
| 0.0 | 0.0 | −455.0 | 0.0 | 0.0 | n/a | n/a | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative. Shown in EUR as filed; the screener converts to dollars.