| EUR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 0.8 | 0.8 | 2.1 | 3.0 | 3.5 | 7.2 | +103.1% | |
| Cost of revenue | 1.0 | 1.3 | 2.1 | 2.4 | 1.6 | 0.0 | −100.0% | |
| Gross profit | (0.2) | (0.5) | 0.0 | 0.7 | 1.9 | 7.2 | +270.4% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 1.9 | 2.7 | 2.7 | 4.3 | 1.5 | 4.5 | +204.5% | |
| Selling & marketing | 0.4 | 0.4 | 0.8 | 1.6 | 0.8 | 3.4 | +356.4% | |
| Operating expenses | 3.1 | 4.1 | 6.4 | 5.3 | 5.2 | 6.8 | +29.3% | |
| Operating income | (2.2) | (3.3) | (4.2) | (4.6) | (1.7) | 0.4 | +122.2% | |
| Interest expense | 0.1 | 0.1 | 0.0 | 0.4 | 0.0 | 0.0 | — | |
| Interest income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Other income / expense | (0.1) | (0.1) | (0.0) | (0.9) | 0.0 | 0.0 | — | |
| Pre-tax income | (2.4) | (3.4) | (4.3) | (5.5) | (1.7) | 0.4 | +122.2% | |
| Income tax | 0.1 | 0.1 | (0.0) | (0.0) | (0.0) | (0.0) | +7.7% | |
| Net income | (2.5) | (3.5) | (4.3) | (5.5) | (1.7) | 0.4 | +123.2% | |
| 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) | (0.03) | (0.02) | (0.02) | (0.02) | (0.00) | 0.00 | +123.1% | |
| EPS, diluted (per share) | (0.03) | (0.02) | (0.02) | (0.02) | (0.00) | 0.00 | +123.1% | |
| EBITDA | (2.2) | (3.2) | (3.8) | (4.5) | (1.0) | 0.9 | +197.2% | |
| Depreciation & amortization | 0.1 | 0.1 | 0.5 | 0.6 | 0.8 | 0.5 | −28.9% | |
| Weighted average shares (shares) | 95,512,580 | 174,331,667 | 260,271,723 | 325,631,130 | 439,782,993 | 440,814,739 | +0.2% | |
| Weighted average diluted shares (shares) | 95,681,159 | 174,331,667 | 260,483,323 | 326,123,139 | 439,782,993 | 440,814,739 | +0.2% | |
| Gross margin | −26.0% | −58.0% | 1.2% | 22.0% | 54.8% | 100.0% | +45.2 pts | |
| Operating margin | −275.6% | −396.1% | −198.6% | −151.6% | −48.7% | 5.3% | +54.0 pts | |
| Net margin | −308.7% | −421.9% | −199.6% | −180.8% | −48.3% | 5.5% | +53.8 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
Statements are reported in EUR; the shares trade in GBP.
