| EUR billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 22.3 | 18.6 | 23.0 | 27.2 | 31.6 | 66.1 | +109.4% | |
| Cost of revenue | 0.0 | 0.0 | 0.0 | 29.2 | 0.0 | 32.1 | — | |
| Gross profit | 23.1 | 18.6 | 23.0 | 29.0 | 31.6 | 34.0 | +7.8% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 8.1 | 8.5 | 9.5 | 11.0 | 12.2 | 12.6 | +2.8% | |
| Selling & marketing | 0.2 | 0.2 | 0.3 | 0.3 | 0.4 | 0.6 | +27.9% | |
| Operating expenses | 9.1 | 9.2 | 10.3 | 16.5 | 13.7 | 17.9 | +30.4% | |
| Operating income | 6.1 | 11.1 | 15.4 | 19.0 | 22.9 | 16.2 | −29.3% | |
| Interest expense | 7.8 | 8.3 | 12.3 | 24.8 | 36.4 | 32.1 | −11.9% | |
| Interest income | 16.8 | 23.0 | 31.4 | 47.9 | 61.7 | 58.5 | −5.2% | |
| Other income / expense | (0.9) | (3.8) | (5.1) | (6.5) | (7.5) | (0.1) | +99.2% | |
| Pre-tax income | 5.2 | 7.2 | 10.2 | 12.4 | 15.4 | 16.2 | +5.3% | |
| Income tax | 1.4 | 1.9 | 3.5 | 4.0 | 4.8 | 5.1 | +5.6% | |
| Net income | 2.1 | 4.7 | 6.4 | 8.0 | 10.1 | 10.5 | +4.5% | |
| Discontinued operations | (1.7) | 0.3 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Other net income adjustments | 0.0 | 0.0 | (0.3) | 0.0 | 0.0 | 0.1 | — | |
| EPS, basic (per share) | 0.14 | 0.67 | 0.98 | 1.29 | 1.68 | 1.76 | +4.8% | |
| EPS, diluted (per share) | 0.14 | 0.67 | 0.98 | 1.29 | 1.68 | 1.76 | +4.8% | |
| EBITDA | (0.0) | 8.5 | 11.6 | 13.8 | 24.5 | 17.7 | −27.5% | |
| Depreciation & amortization | 1.3 | 1.2 | 1.3 | 1.4 | 1.5 | 1.5 | −0.8% | |
| Weighted average shares (shares) | 6,655,000,000 | 6,401,000,000 | 6,189,000,000 | 5,954,000,000 | 5,769,000,000 | 5,762,000,000 | −0.1% | |
| Weighted average diluted shares (shares) | 6,655,000,000 | 6,401,000,000 | 6,189,000,000 | 5,954,000,000 | 5,769,000,000 | 5,748,000,000 | −0.4% | |
| Gross margin | 103.8% | 100.0% | 100.0% | 106.6% | 100.0% | 51.5% | −48.5 pts | |
| Operating margin | 27.6% | 59.6% | 66.9% | 69.8% | 72.7% | 24.5% | −48.1 pts | |
| Net margin | 9.2% | 25.0% | 27.7% | 29.5% | 31.8% | 15.9% | −15.9 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
