| EUR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 43.1 | 52.8 | 67.5 | 59.4 | 57.6 | 63.1 | +9.4% | |
| Cost of revenue | 7.3 | 7.2 | 8.1 | 35.8 | 9.2 | 3.0 | −67.1% | |
| Gross profit | 35.8 | 45.6 | 59.4 | 23.6 | 48.4 | 60.0 | +24.0% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 0.4 | 0.4 | 0.3 | 0.3 | 31.7 | 0.0 | −100.0% | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Operating expenses | 6.7 | 22.3 | (21.1) | 18.9 | 31.7 | 36.8 | +15.9% | |
| Operating income | 12.6 | 44.6 | 54.0 | 4.7 | 16.7 | 23.2 | +39.5% | |
| Interest expense | 3.1 | 4.0 | 4.7 | 4.6 | 0.0 | 6.1 | — | |
| Interest income | 3.1 | 0.2 | 0.1 | 1.0 | 1.6 | 4.1 | +161.3% | |
| Other income / expense | (3.4) | (4.0) | (6.4) | (0.7) | (4.3) | (6.1) | −41.5% | |
| Pre-tax income | 9.2 | 40.6 | 47.6 | 4.0 | 12.3 | 17.1 | +38.8% | |
| Income tax | 2.9 | 5.2 | 6.6 | 0.6 | 3.0 | 1.3 | −55.8% | |
| Net income | 5.1 | 34.3 | 39.6 | 1.3 | 8.5 | 13.2 | +54.2% | |
| Discontinued operations | 0.0 | 0.0 | 0.0 | 4.7 | 0.0 | 0.0 | — | |
| Other net income adjustments | 0.0 | 0.0 | 0.0 | 0.0 | 4.1 | 0.0 | −100.0% | |
| EPS, basic (per share) | 0.03 | 0.22 | 0.25 | 0.01 | 0.05 | 7.50 | +15143.9% | |
| EPS, diluted (per share) | 0.03 | 0.21 | 0.25 | 0.01 | 0.05 | 7.40 | +15002.0% | |
| EBITDA | 14.1 | 46.1 | 55.6 | 3.3 | 19.1 | 26.3 | +37.5% | |
| Depreciation & amortization | 1.5 | 1.5 | 1.6 | 1.4 | 2.4 | 3.0 | +24.2% | |
| Weighted average shares (shares) | 155,771,000 | 156,553,000 | 157,534,000 | 158,548,000 | 173,781,000 | 1,758,000 | −99.0% | |
| Weighted average diluted shares (shares) | 157,114,000 | 160,547,000 | 159,704,000 | 159,731,000 | 174,380,000 | 1,781,000 | −99.0% | |
| Gross margin | 83.0% | 86.3% | 88.0% | 39.7% | 84.0% | 95.2% | +11.2 pts | |
| Operating margin | 29.2% | 84.5% | 80.0% | 7.9% | 28.9% | 36.8% | +7.9 pts | |
| Net margin | 11.9% | 65.0% | 58.7% | 2.3% | 14.8% | 20.9% | +6.1 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
