| EUR billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 30.1 | 31.3 | 40.4 | 58.2 | 35.5 | 36.9 | +4.1% | |
| Cost of revenue | 13.2 | 11.4 | 15.7 | 29.2 | 42.1 | 6.1 | −85.6% | |
| Gross profit | 16.9 | 20.0 | 24.7 | 29.0 | (6.7) | 30.9 | +563.5% | |
| 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 | 12.7 | 12.8 | +1.2% | |
| Selling & marketing | 0.2 | 0.2 | 0.3 | 0.3 | 0.0 | 0.0 | — | |
| Operating expenses | 11.7 | 12.7 | 14.4 | 16.5 | (22.1) | 14.6 | +166.3% | |
| Operating income | 5.2 | 7.2 | 10.3 | 12.4 | 15.4 | 16.2 | +5.3% | |
| Interest expense | 7.8 | 8.3 | 12.3 | 24.8 | 36.4 | 0.0 | −100.0% | |
| Interest income | 22.4 | 23.0 | 31.4 | 47.9 | 25.3 | 26.3 | +4.0% | |
| Other income / expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Pre-tax income | 5.2 | 7.2 | 10.3 | 12.4 | 15.4 | 16.2 | +5.3% | |
| Income tax | 1.5 | 1.9 | 3.5 | 4.0 | 4.8 | 5.1 | +5.6% | |
| Net income | 1.3 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| EPS, basic (per share) | 0.14 | 0.67 | 0.98 | 1.29 | 1.68 | 1.69 | +0.6% | |
| EPS, diluted (per share) | 0.14 | 0.67 | 0.98 | 1.29 | 1.68 | 1.69 | +0.6% | |
| EBITDA | 6.5 | 8.5 | 11.6 | 13.8 | 16.9 | 17.7 | +4.8% | |
| Depreciation & amortization | 1.3 | 1.2 | 1.3 | 1.4 | 1.5 | 1.5 | −0.8% | |
| Weighted average shares (shares) | 6,653,534,000 | 6,401,000,000 | 6,509,462,000 | 6,221,676,000 | 5,769,000,000 | 5,972,159,000 | +3.5% | |
| Weighted average diluted shares (shares) | 6,653,534,000 | 6,401,000,000 | 6,189,000,000 | 5,954,000,000 | 5,769,000,000 | 5,972,159,000 | +3.5% | |
| Gross margin | 56.3% | 63.8% | 61.1% | 49.8% | −18.8% | 83.6% | +102.3 pts | |
| Operating margin | 17.5% | 23.1% | 25.4% | 21.3% | 43.4% | 43.9% | +0.5 pts | |
| Net margin | 4.3% | 14.9% | 15.7% | 13.8% | 28.3% | 28.5% | +0.1 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 USD.
