| EUR billions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 2.0 | 2.4 | 2.9 | 3.2 | 3.3 | 3.6 | +9.6% | |
| Cost of revenue | 1.8 | 2.1 | 2.5 | 3.0 | 3.0 | 3.2 | +5.2% | |
| Gross profit | 0.2 | 0.3 | 0.3 | 0.2 | 0.2 | 0.4 | +68.7% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −100.0% | |
| Selling, general & administrative | 0.1 | 0.2 | 0.2 | 0.3 | 0.0 | 0.3 | +2786.6% | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Operating expenses | 0.1 | 0.2 | 0.2 | 0.1 | 0.1 | 0.3 | +179.2% | |
| Operating income | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | −21.1% | |
| Interest expense | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | −6.2% | |
| Interest income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −22.1% | |
| Other income / expense | 0.0 | 0.0 | 0.0 | 0.0 | (0.0) | 0.0 | +180.7% | |
| Pre-tax income | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | +18.9% | |
| Income tax | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +17.5% | |
| Net income | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | +15.3% | |
| 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) | 3.39 | 4.76 | 5.47 | 5.07 | 4.04 | 4.71 | +16.6% | |
| EPS, diluted (per share) | 3.37 | 4.74 | 5.45 | 5.05 | 4.01 | 4.68 | +16.7% | |
| EBITDA | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | +10.5% | |
| Depreciation & amortization | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | +80.8% | |
| Weighted average shares (shares) | 15,432,403 | 15,456,094 | 15,427,593 | 15,447,277 | 15,511,720 | 15,222,247 | −1.9% | |
| Weighted average diluted shares (shares) | 15,490,403 | 15,494,590 | 15,494,590 | 15,494,590 | 15,494,590 | 15,334,661 | −1.0% | |
| Gross margin | 10.4% | 11.4% | 11.9% | 7.1% | 6.9% | 10.7% | +3.7 pts | |
| Operating margin | 3.5% | 3.7% | 3.6% | 3.5% | 3.8% | 2.8% | −1.1 pts | |
| Net margin | 2.6% | 3.1% | 2.9% | 2.5% | 1.9% | 2.0% | +0.1 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.