| EUR billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 0.7 | 0.7 | 0.9 | 1.0 | 1.1 | 1.2 | +9.5% | |
| Cost of revenue | 0.6 | 0.6 | 0.8 | 0.6 | 0.9 | 1.0 | +3.8% | |
| Gross profit | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.2 | +46.9% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.1 | −70.7% | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −100.0% | |
| Operating expenses | 0.1 | 0.0 | 0.1 | 0.3 | 0.1 | 0.1 | +20.5% | |
| Operating income | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | +72.3% | |
| Interest expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −16.9% | |
| Interest income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −12.9% | |
| Other income / expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +19.9% | |
| Pre-tax income | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.2 | +58.5% | |
| Income tax | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | +60.8% | |
| Net income | 0.0 | (0.0) | 0.0 | 0.0 | 0.0 | 0.1 | +34.8% | |
| 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 | — | |
| EPS, basic (per share) | 2.14 | (1.96) | 2.02 | 2.12 | 6.93 | 9.51 | +37.2% | |
| EPS, diluted (per share) | 2.14 | (1.96) | 2.02 | 2.10 | 6.93 | 9.51 | +37.2% | |
| EBITDA | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | +21.0% | |
| Depreciation & amortization | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | +13.3% | |
| Weighted average shares (shares) | 5,934,000 | 5,912,000 | 5,814,000 | 5,735,000 | 3,863,792 | 5,338,000 | +38.2% | |
| Weighted average diluted shares (shares) | 5,934,000 | 5,912,000 | 5,814,000 | 5,784,000 | 5,431,000 | 5,338,000 | −1.7% | |
| Gross margin | 10.0% | 6.6% | 8.3% | 6.9% | 13.4% | 17.9% | +4.6 pts | |
| Operating margin | 1.9% | 0.0% | 2.2% | 0.1% | 6.8% | 10.7% | +3.9 pts | |
| Net margin | 1.8% | −1.7% | 1.3% | 1.3% | 3.5% | 4.3% | +0.8 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
