| EUR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 0.2 | 28.0 | 55.7 | (28.1) | (28.1) | (87.9) | −212.5% | |
| Cost of revenue | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Gross profit | 0.2 | 28.0 | 55.7 | (28.1) | (28.1) | (87.9) | −212.5% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 1.3 | 1.4 | 1.4 | 1.8 | 1.6 | 1.2 | −22.0% | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | −42.2% | |
| Operating expenses | 1.3 | 1.4 | 1.6 | (28.1) | 1.6 | 6.6 | +306.3% | |
| Operating income | (1.2) | 26.6 | 54.2 | (29.9) | (29.7) | (94.5) | −217.6% | |
| Interest expense | 0.4 | 0.3 | 0.1 | 0.0 | 0.0 | 0.0 | — | |
| Interest income | 6.2 | 11.8 | 15.9 | 15.3 | 13.7 | 15.3 | +11.6% | |
| Other income / expense | 0.0 | 0.0 | (0.1) | 0.0 | 0.0 | 0.0 | — | |
| Pre-tax income | (1.2) | 26.6 | 54.1 | (29.9) | (29.7) | (94.5) | −217.6% | |
| Income tax | 0.0 | (0.2) | (0.2) | 0.0 | 0.0 | 0.0 | — | |
| Net income | (1.2) | 26.6 | 54.1 | (29.9) | (29.7) | (94.5) | −217.6% | |
| 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) | (0.01) | 0.08 | 0.13 | (0.07) | (0.07) | 0.00 | +100.0% | |
| EPS, diluted (per share) | (0.01) | 0.08 | 0.13 | (0.07) | (0.07) | 0.00 | +100.0% | |
| EBITDA | (1.8) | 0.0 | 108.5 | 0.0 | 0.0 | (94.5) | — | |
| Depreciation & amortization | 0.2 | 0.2 | 0.2 | 0.2 | 0.0 | 0.0 | — | |
| Weighted average shares (shares) | 212,833,759 | 344,137,679 | 407,926,535 | 407,926,535 | 407,926,535 | 0 | −100.0% | |
| Weighted average diluted shares (shares) | 213,428,575 | 344,869,199 | 407,926,535 | 407,926,535 | 407,926,535 | 0 | −100.0% | |
| Gross margin | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | +0.0 pts | |
| Operating margin | −770.8% | 95.0% | 97.3% | 106.5% | 105.7% | 107.5% | +1.7 pts | |
| Net margin | −770.8% | 95.0% | 97.2% | 106.5% | 105.7% | 107.5% | +1.7 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
