| Reported currency millions | FY2020 · EUR | FY2021 · EUR | FY2022 · EUR | FY2023 · EUR | FY2024 · EUR | FY2025 · USD | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | 149.2 | 235.9 | 182.3 | (8.6) | 118.2 | 216.9 | +83.6% | |
| Depreciation & amortization | 55.4 | 83.6 | 66.7 | 82.2 | 80.9 | 0.0 | −100.0% | |
| Stock-based compensation | 0.0 | 0.0 | 24.3 | 0.0 | 0.0 | 0.0 | — | |
| Change in working capital | (41.8) | (27.2) | 8.1 | (27.8) | 24.1 | (29.0) | −220.2% | |
| Operating cash flow | 151.3 | 209.9 | 166.8 | 132.8 | 295.1 | 366.9 | +24.3% | |
| Capital expenditure | (12.1) | (26.8) | (27.5) | (53.6) | (95.5) | (41.0) | +57.1% | |
| Acquisitions | 29.8 | 19.8 | 7.3 | (10.3) | 9.6 | 0.0 | −100.0% | |
| Investing cash flow | (5.8) | (18.2) | (96.5) | (5.0) | (110.1) | (138.0) | −25.3% | |
| Dividends paid | (10.0) | 0.0 | 0.0 | 0.0 | (46.1) | (156.0) | −238.2% | |
| Share buybacks | 0.0 | (10.7) | (224.3) | (2.6) | 0.0 | 0.0 | — | |
| Debt issued / repaid | (10.6) | (27.5) | (33.7) | (126.7) | (5.6) | 15.0 | +365.5% | |
| Financing cash flow | (81.1) | (39.8) | (103.2) | (131.2) | (56.3) | (152.0) | −169.7% | |
| Free cash flow | 139.2 | 183.1 | 139.3 | 79.3 | 199.6 | 325.9 | +63.3% | |
| Net change in cash | 64.2 | 155.3 | (39.0) | (12.9) | 136.3 | 123.8 | −9.1% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
Reporting currencies differ or are unavailable; each column identifies its currency.
