| EUR billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 0.5 | 0.7 | 1.3 | 1.4 | 1.6 | 1.7 | +5.1% | |
| Cost of revenue | 0.5 | 0.6 | 1.1 | 0.1 | 1.3 | 1.5 | +17.6% | |
| Gross profit | (0.0) | 0.1 | 0.2 | 1.3 | 0.3 | 0.2 | −40.9% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 0.0 | 0.1 | 0.1 | 1.0 | 0.2 | 0.0 | −98.4% | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Operating expenses | 0.0 | 0.1 | 0.1 | 1.2 | 0.2 | 0.0 | −91.9% | |
| Operating income | (0.1) | 0.0 | 0.1 | 0.1 | 0.2 | 0.2 | +22.2% | |
| Interest expense | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 | −28.3% | |
| Interest income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −100.0% | |
| Other income / expense | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.1) | −43.6% | |
| Pre-tax income | (0.1) | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | +13.7% | |
| Income tax | (0.0) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +22.2% | |
| Net income | (0.1) | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | +11.3% | |
| Discontinued operations | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Other net income adjustments | (0.0) | (0.0) | 0.0 | 0.0 | 0.0 | 0.0 | −100.0% | |
| EPS, basic (per share) | (2.64) | 0.52 | 1.80 | 2.05 | 2.50 | 2.88 | +15.2% | |
| EPS, diluted (per share) | (2.64) | 0.51 | 1.74 | 2.01 | 2.45 | 2.88 | +17.6% | |
| EBITDA | 0.0 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | +7.5% | |
| Depreciation & amortization | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | +6.0% | |
| Weighted average shares (shares) | 29,347,702 | 28,862,748 | 29,356,445 | 29,252,417 | 29,323,294 | 28,381,000 | −3.2% | |
| Weighted average diluted shares (shares) | 29,347,702 | 29,680,338 | 30,363,215 | 29,799,597 | 29,982,787 | 28,381,000 | −5.3% | |
| Gross margin | −5.2% | 14.2% | 18.6% | 93.4% | 21.4% | 12.0% | −9.3 pts | |
| Operating margin | −13.8% | 3.1% | 7.5% | 10.0% | 9.6% | 11.1% | +1.6 pts | |
| Net margin | −16.1% | 2.0% | 4.0% | 4.2% | 4.5% | 4.8% | +0.3 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.