| EUR billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 2.7 | 3.2 | 3.3 | 7.1 | 4.3 | 6.1 | +41.1% | |
| Cost of revenue | 0.0 | 0.5 | 0.7 | 2.6 | 3.1 | 1.9 | −40.3% | |
| Gross profit | 2.7 | 3.0 | 3.0 | 4.5 | 4.3 | 4.2 | −2.4% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 0.6 | 1.6 | 1.6 | 0.8 | 2.0 | 1.1 | −47.2% | |
| Selling & marketing | 0.0 | 0.9 | 0.9 | 1.0 | 1.1 | 0.0 | −100.0% | |
| Operating expenses | 1.9 | 1.8 | 2.0 | 2.6 | 2.2 | 2.8 | +28.3% | |
| Operating income | (0.0) | 1.6 | 1.3 | 2.3 | 2.3 | 1.4 | −38.4% | |
| Interest expense | 0.5 | 0.5 | 0.7 | 2.6 | 3.1 | 1.9 | −40.3% | |
| Interest income | 2.6 | 2.8 | 3.2 | 6.3 | 6.7 | 5.2 | −22.2% | |
| Other income / expense | (0.7) | (0.1) | (0.3) | (0.4) | (0.4) | (0.0) | +93.9% | |
| Pre-tax income | (0.8) | 1.2 | 1.0 | 1.9 | 1.9 | 1.4 | −26.3% | |
| Income tax | (0.1) | 0.2 | 0.2 | 0.3 | 0.3 | 0.2 | −40.7% | |
| Net income | (0.7) | 1.0 | 0.9 | 1.6 | 1.5 | 1.2 | −21.6% | |
| Discontinued operations | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Other net income adjustments | (0.0) | (0.1) | (0.0) | (0.0) | (0.0) | 0.0 | +189.3% | |
| EPS, basic (per share) | (0.66) | 0.91 | 0.73 | 1.40 | 1.34 | 1.15 | −14.2% | |
| EPS, diluted (per share) | (0.66) | 0.91 | 0.73 | 1.40 | 1.39 | 1.15 | −17.3% | |
| EBITDA | (0.5) | 1.5 | 1.2 | 2.2 | 2.2 | 1.5 | −32.5% | |
| Depreciation & amortization | 0.3 | 0.2 | 0.2 | 0.3 | 0.3 | 0.1 | −69.5% | |
| Weighted average shares (shares) | 1,075,000,000 | 1,075,000,000 | 1,075,000,000 | 1,061,000,000 | 1,078,971,000 | 971,000,000 | −10.0% | |
| Weighted average diluted shares (shares) | 1,075,000,000 | 1,075,000,000 | 1,075,000,000 | 1,061,000,000 | 1,024,000,000 | 971,000,000 | −5.2% | |
| Gross margin | 100.0% | 94.5% | 90.6% | 63.1% | 100.0% | 69.2% | −30.8 pts | |
| Operating margin | −0.6% | 50.5% | 40.8% | 32.9% | 52.4% | 22.9% | −29.5 pts | |
| Net margin | −26.5% | 32.9% | 26.0% | 22.4% | 35.5% | 19.7% | −15.7 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.