| Reported currency millions | FY2021 · EUR | FY2022 · EUR | FY2023 · EUR | FY2024 · USD | FY2025 · USD | Trend | YoY |
|---|---|---|---|---|---|---|---|
| Revenue | 91.6 | 411.5 | 222.8 | 221.5 | 217.4 | −1.9% | |
| Cost of revenue | 20.0 | 22.9 | 78.4 | 104.6 | 209.5 | +100.4% | |
| Gross profit | 71.7 | 388.6 | 144.4 | 117.0 | 7.9 | −93.2% | |
| Research & development | 4.6 | 1.9 | 1.3 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 4.7 | 2.8 | 3.0 | 8.1 | 23.4 | +188.3% | |
| Selling & marketing | 0.0 | 0.0 | 0.2 | 0.0 | 0.0 | — | |
| Operating expenses | 9.2 | 94.8 | 130.3 | 157.7 | 18.1 | −88.5% | |
| Operating income | 62.5 | 286.7 | 14.1 | (40.7) | (10.2) | +75.0% | |
| Interest expense | 10.0 | 13.3 | 32.3 | 34.3 | 34.3 | +0.1% | |
| Interest income | 0.0 | 0.3 | 10.0 | 6.4 | 2.4 | −62.6% | |
| Other income / expense | (138.0) | (39.3) | (63.3) | (55.1) | (11.4) | +79.3% | |
| Pre-tax income | (75.5) | 247.4 | (49.1) | (95.9) | (21.6) | +77.5% | |
| Income tax | (34.5) | 222.1 | (21.2) | (43.9) | (19.8) | +55.0% | |
| Net income | (41.0) | 26.0 | (24.7) | (52.0) | (1.9) | +96.4% | |
| Discontinued operations | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Other net income adjustments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| EPS, basic (per share) | (0.71) | 0.31 | (0.30) | (0.63) | (0.02) | +96.5% | |
| EPS, diluted (per share) | (0.71) | 0.31 | (0.30) | (0.63) | (0.02) | +96.5% | |
| EBITDA | 76.1 | 374.4 | 90.1 | 38.4 | 92.8 | +141.9% | |
| Depreciation & amortization | 13.6 | 89.3 | 106.9 | 99.9 | 103.0 | +3.1% | |
| Weighted average shares (shares) | 58,867,726 | 82,863,743 | 82,863,743 | 82,863,743 | 82,890,666 | +0.0% | |
| Weighted average diluted shares (shares) | 58,867,726 | 82,999,732 | 82,863,743 | 82,863,743 | 82,890,666 | +0.0% | |
| Gross margin | 78.2% | 94.4% | 64.8% | 52.8% | 3.6% | −49.2 pts | |
| Operating margin | 68.2% | 69.7% | 6.3% | −18.4% | −4.7% | +13.7 pts | |
| Net margin | −44.7% | 6.3% | −11.1% | −23.5% | −0.9% | +22.6 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
Reporting currencies differ or are unavailable; each column identifies its currency.
