| EUR billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 3.0 | 2.3 | 2.8 | 2.1 | 1.9 | 1.7 | −6.9% | |
| Cost of revenue | 2.7 | 2.0 | 2.5 | 1.8 | 1.6 | 1.5 | −5.7% | |
| Gross profit | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | −13.4% | |
| Research & development | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | −5.8% | |
| Selling, general & administrative | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | −41.1% | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Operating expenses | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | −29.9% | |
| Operating income | (0.1) | 0.0 | 0.0 | (0.0) | 0.0 | 0.1 | +200.0% | |
| Interest expense | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | −14.8% | |
| Interest income | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | −50.0% | |
| Other income / expense | (0.1) | (0.1) | (0.5) | (0.2) | (0.2) | (0.2) | −16.9% | |
| Pre-tax income | (0.2) | (0.1) | (0.5) | (0.2) | (0.1) | (0.1) | +9.7% | |
| Income tax | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −12.5% | |
| Net income | (0.2) | (0.1) | 0.1 | (0.3) | (0.3) | (0.4) | −39.4% | |
| Discontinued operations | (0.0) | 0.0 | 0.6 | (0.0) | (0.1) | (0.2) | −105.0% | |
| Other net income adjustments | 0.0 | (0.0) | 0.0 | (0.0) | 0.0 | 0.0 | — | |
| EPS, basic (per share) | (2.86) | (0.59) | 0.35 | (0.80) | (0.58) | (0.80) | −37.9% | |
| EPS, diluted (per share) | (2.86) | (0.59) | 0.35 | (0.80) | (0.58) | (0.80) | −37.9% | |
| EBITDA | 0.1 | 0.2 | 0.1 | 0.0 | 0.0 | 0.2 | +310.5% | |
| Depreciation & amortization | 0.3 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | −7.9% | |
| Weighted average shares (shares) | 73,681,647 | 235,814,028 | 268,948,686 | 356,250,000 | 490,293,903 | 490,269,000 | −0.0% | |
| Weighted average diluted shares (shares) | 73,681,647 | 235,814,028 | 268,948,686 | 355,431,742 | 490,293,903 | 490,269,000 | −0.0% | |
| Gross margin | 9.2% | 12.2% | 11.1% | 12.8% | 15.7% | 14.6% | −1.1 pts | |
| Operating margin | −3.4% | 0.4% | 0.5% | −0.0% | 1.1% | 3.6% | +2.5 pts | |
| Net margin | −7.0% | −6.2% | 3.4% | −13.7% | −15.1% | −22.6% | −7.5 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
