| USD billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 119.7 | 184.6 | 263.3 | 218.9 | 195.6 | 182.3 | −6.8% | |
| Cost of revenue | 100.1 | 132.6 | 182.1 | 156.6 | 140.1 | 130.5 | −6.8% | |
| Gross profit | 19.6 | 52.0 | 81.2 | 62.4 | 55.5 | 51.8 | −6.6% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Operating expenses | 19.6 | 28.1 | 31.5 | 31.5 | 31.4 | 31.9 | +1.6% | |
| Operating income | 0.0 | 23.9 | 49.7 | 30.9 | 24.1 | 19.9 | −17.3% | |
| Interest expense | 2.2 | 1.7 | 2.1 | 2.3 | 2.4 | 4.2 | +77.5% | |
| Interest income | 0.1 | 0.2 | 0.6 | 1.4 | 1.3 | 1.2 | −9.2% | |
| Other income / expense | (7.0) | 2.0 | (6.4) | 4.0 | 2.7 | 2.5 | −6.6% | |
| Pre-tax income | (7.0) | 26.0 | 43.3 | 34.8 | 26.8 | 22.4 | −16.3% | |
| Income tax | 0.3 | 9.6 | 22.2 | 13.3 | 10.8 | 9.1 | −15.6% | |
| Net income | (7.2) | 16.0 | 20.5 | 21.4 | 15.8 | 13.1 | −16.7% | |
| 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) | 0.00 | 5.95 | 7.91 | 8.72 | 6.74 | 6.07 | −9.9% | |
| EPS, diluted (per share) | 0.00 | 5.92 | 7.85 | 8.67 | 6.69 | 6.01 | −10.2% | |
| EBITDA | 17.9 | 42.1 | 59.0 | 50.8 | 42.3 | 38.9 | −8.1% | |
| Depreciation & amortization | 22.9 | 14.3 | 13.7 | 13.8 | 13.1 | 13.8 | +5.6% | |
| Weighted average shares (shares) | 2,602,026,749 | 2,631,422,625 | 2,554,707,397 | 2,434,000,000 | 2,298,022,000 | 2,247,754,000 | −2.2% | |
| Weighted average diluted shares (shares) | 2,621,000,000 | 2,647,468,245 | 2,572,182,025 | 2,434,000,000 | 2,337,982,000 | 2,214,000,000 | −5.3% | |
| Gross margin | 16.4% | 28.2% | 30.8% | 28.5% | 28.4% | 28.4% | +0.0 pts | |
| Operating margin | 0.0% | 13.0% | 18.9% | 14.1% | 12.3% | 10.9% | −1.4 pts | |
| Net margin | −6.0% | 8.7% | 7.8% | 9.8% | 8.1% | 7.2% | −0.9 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
Statements are reported in USD; the shares trade in EUR.
