| EUR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Cash & cash equivalents | 26.1 | 26.4 | 19.9 | 24.3 | 16.5 | 16.2 | −1.4% | |
| Cash & short-term investments | 26.1 | 26.4 | 19.9 | 24.3 | 16.5 | 16.2 | −1.4% | |
| Receivables | 22.2 | 29.7 | 31.6 | 45.8 | 44.4 | 41.2 | −7.1% | |
| Inventory | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | +150.0% | |
| Total current assets | 49.0 | 60.2 | 56.0 | 84.0 | 63.0 | 59.6 | −5.4% | |
| Property, plant & equipment | 13.7 | 11.9 | 13.4 | 13.0 | 12.6 | 10.2 | −19.0% | |
| Goodwill & intangibles | 11.1 | 10.3 | 37.6 | 47.6 | 66.5 | 55.3 | −16.7% | |
| Long-term investments | 2.6 | 3.2 | 10.0 | 8.3 | 4.8 | 3.2 | −32.0% | |
| Total assets | 84.4 | 93.8 | 128.0 | 154.4 | 159.0 | 143.2 | −9.9% | |
| Payables | 3.3 | 6.0 | 11.2 | 13.2 | 9.9 | 13.6 | +37.6% | |
| Short-term debt | 3.0 | 0.0 | 21.4 | 0.0 | 1.1 | 4.0 | +258.8% | |
| Total current liabilities | 29.5 | 39.1 | 68.3 | 55.9 | 52.3 | 56.0 | +6.9% | |
| Long-term debt | 0.0 | 0.0 | 0.0 | 37.4 | 39.2 | 33.4 | −14.8% | |
| Total debt | 12.0 | 10.6 | 32.8 | 48.5 | 50.9 | 41.6 | −18.3% | |
| Net debt | (14.1) | (15.7) | 12.9 | 24.2 | 34.5 | 25.4 | −26.4% | |
| Deferred revenue | 13.9 | 15.9 | 18.5 | 4.3 | 20.9 | 21.6 | +3.4% | |
| Total liabilities | 41.7 | 50.1 | 83.2 | 109.4 | 109.7 | 100.5 | −8.4% | |
| Total equity | 42.1 | 42.9 | 42.8 | 42.3 | 42.2 | 39.6 | −6.1% | |
| Retained earnings | 17.5 | 17.8 | 17.8 | 31.5 | 17.7 | 14.6 | −17.4% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.