| EUR billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 1.9 | 2.7 | 6.3 | 5.5 | 5.7 | 7.1 | +25.1% | |
| Cost of revenue | 1.6 | 2.3 | 5.3 | 4.5 | 4.7 | 6.6 | +42.4% | |
| Gross profit | 0.3 | 0.4 | 1.0 | 1.0 | 1.0 | 0.5 | −54.4% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | −30.1% | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −84.1% | |
| Operating expenses | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | −24.0% | |
| Operating income | 0.2 | 0.3 | 0.7 | 0.9 | 0.9 | 0.4 | −59.0% | |
| Interest expense | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.2 | +17.9% | |
| Interest income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +33.2% | |
| Other income / expense | (0.0) | (0.1) | (0.1) | (0.1) | (0.1) | 0.0 | +114.6% | |
| Pre-tax income | 0.2 | 0.2 | 0.6 | 0.8 | 0.7 | 0.4 | −48.9% | |
| Income tax | 0.0 | 0.0 | 0.1 | 0.2 | 0.1 | 0.1 | −51.2% | |
| Net income | 0.1 | 0.2 | 0.5 | 0.6 | 0.6 | 0.3 | −48.8% | |
| 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) | 0.92 | 1.20 | 3.61 | 4.83 | 4.76 | 2.20 | −53.8% | |
| EPS, diluted (per share) | 0.92 | 1.20 | 3.61 | 4.83 | 4.76 | 2.20 | −53.8% | |
| EBITDA | 0.3 | 0.4 | 0.8 | 1.0 | 1.1 | 0.7 | −29.7% | |
| Depreciation & amortization | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | +17.2% | |
| Weighted average shares (shares) | 139,618,457 | 135,553,410 | 129,024,224 | 129,024,224 | 129,024,224 | 143,024,514 | +10.9% | |
| Weighted average diluted shares (shares) | 141,231,000 | 135,973,000 | 129,024,224 | 129,024,224 | 129,024,224 | 143,070,064 | +10.9% | |
| Gross margin | 17.9% | 13.7% | 15.3% | 17.8% | 17.9% | 6.5% | −11.4 pts | |
| Operating margin | 11.4% | 10.5% | 11.8% | 16.5% | 15.6% | 5.1% | −10.5 pts | |
| Net margin | 6.8% | 6.1% | 7.4% | 11.3% | 10.8% | 4.4% | −6.4 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.