| EUR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 0.0 | 4.2 | 4.5 | 4.5 | 0.0 | 0.0 | — | |
| Cost of revenue | 0.1 | 0.2 | 0.5 | 0.7 | 1.1 | 1.1 | −2.5% | |
| Gross profit | (0.1) | 4.0 | 4.0 | 4.5 | (1.1) | (1.1) | +2.5% | |
| Research & development | 34.5 | 47.2 | 48.3 | 103.2 | 146.5 | 177.8 | +21.3% | |
| Selling, general & administrative | 5.0 | 4.7 | 7.0 | 28.8 | 37.8 | 71.8 | +89.9% | |
| Selling & marketing | 0.0 | (0.8) | 0.4 | 6.4 | 6.0 | 0.0 | −100.0% | |
| Operating expenses | 39.5 | 52.0 | 55.3 | 131.9 | 184.3 | 249.6 | +35.4% | |
| Operating income | (39.6) | (52.2) | (55.8) | (127.4) | (185.4) | (250.6) | −35.2% | |
| Interest expense | 2.3 | 3.2 | 3.9 | 15.8 | 14.1 | 28.5 | +102.0% | |
| Interest income | 2.3 | 0.1 | 0.1 | 2.4 | 8.2 | 5.6 | −32.1% | |
| Other income / expense | (0.5) | (4.2) | (0.4) | (24.9) | 2.5 | (82.7) | −3356.8% | |
| Pre-tax income | (40.1) | (45.6) | (65.2) | (152.2) | (182.9) | (333.3) | −82.2% | |
| Income tax | (2.6) | (4.2) | (4.5) | (4.5) | (6.7) | 2.8 | +141.9% | |
| Net income | (37.6) | (41.4) | (60.7) | (147.7) | (176.2) | (336.1) | −90.7% | |
| 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) | (2.62) | (2.47) | (3.18) | (3.43) | (2.80) | (4.83) | −72.5% | |
| EPS, diluted (per share) | (2.62) | (2.47) | (3.18) | (3.43) | (2.80) | (4.83) | −72.5% | |
| EBITDA | (39.5) | (42.2) | (57.7) | (127.3) | (167.7) | (249.6) | −48.8% | |
| Depreciation & amortization | 0.1 | 0.2 | 0.5 | 0.2 | 1.1 | 1.1 | −2.5% | |
| Weighted average shares (shares) | 14,307,471 | 16,755,451 | 19,092,442 | 43,066,018 | 63,046,350 | 69,527,315 | +10.3% | |
| Weighted average diluted shares (shares) | 14,307,471 | 16,755,451 | 19,092,442 | 43,066,012 | 63,046,350 | 69,527,315 | +10.3% | |
| Gross margin | −371.4% | 96.3% | 89.2% | 100.0% | — | — | — | |
| Operating margin | −282,821.4% | −1,241.7% | −1,246.4% | −2,835.0% | — | — | — | |
| Net margin | −268,221.4% | −984.0% | −1,357.0% | −3,288.2% | — | — | — |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
