| EUR billions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|
| Revenue | 5.9 | 6.0 | 6.2 | 6.4 | 6.9 | +7.8% | |
| Cost of revenue | 3.4 | 3.5 | 3.7 | 3.9 | 3.9 | −0.5% | |
| Gross profit | 2.4 | 2.5 | 2.5 | 2.6 | 3.1 | +20.4% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 2.0 | 2.0 | 2.0 | 2.1 | 2.8 | +32.1% | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Operating expenses | 2.1 | 2.1 | 2.1 | 2.2 | 2.8 | +27.7% | |
| Operating income | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | −42.5% | |
| Interest expense | 0.0 | 0.0 | 0.2 | 0.1 | 0.1 | +62.7% | |
| Interest income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +127.3% | |
| Other income / expense | (0.0) | (0.1) | (0.3) | (0.3) | (0.1) | +65.5% | |
| Pre-tax income | 0.3 | 0.3 | 0.1 | 0.1 | 0.2 | +155.0% | |
| Income tax | 0.2 | 0.1 | 0.1 | 0.2 | 0.1 | −28.0% | |
| Net income | 0.1 | 0.1 | (0.1) | (0.1) | (0.0) | +68.0% | |
| Discontinued operations | 0.0 | 0.0 | 0.0 | (0.0) | (0.0) | −77.8% | |
| Other net income adjustments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −100.0% | |
| EPS, basic (per share) | 0.12 | 0.14 | (0.06) | (0.15) | (0.05) | +66.7% | |
| EPS, diluted (per share) | 0.12 | 0.14 | (0.06) | (0.15) | (0.05) | +66.7% | |
| EBITDA | 0.7 | 0.7 | 0.7 | 0.5 | 0.7 | +39.2% | |
| Depreciation & amortization | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | +16.4% | |
| Weighted average shares (shares) | 991,959,494 | 991,959,494 | 991,959,494 | 991,959,494 | 990,034,191 | −0.2% | |
| Weighted average diluted shares (shares) | 991,959,494 | 991,959,494 | 991,959,494 | 991,959,494 | 990,034,191 | −0.2% | |
| Gross margin | 41.5% | 41.0% | 40.1% | 39.6% | 44.2% | +4.6 pts | |
| Operating margin | 6.0% | 6.5% | 6.8% | 6.7% | 3.6% | −3.1 pts | |
| Net margin | 2.0% | 2.3% | −1.0% | −2.3% | −0.7% | +1.6 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.
