| EUR billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 3.3 | 3.9 | 3.9 | 3.9 | 4.1 | 4.3 | +4.8% | |
| Cost of revenue | 1.2 | 1.3 | 1.4 | 2.1 | 2.2 | 1.5 | −31.8% | |
| Gross profit | 2.2 | 2.5 | 2.5 | 1.8 | 1.9 | 2.8 | +47.9% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −100.0% | |
| Selling, general & administrative | 0.7 | 0.8 | 0.9 | 0.9 | 0.9 | 0.0 | −100.0% | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −100.0% | |
| Operating expenses | 0.8 | 0.9 | 0.9 | 0.9 | 0.9 | 1.2 | +39.1% | |
| Operating income | 0.9 | 1.3 | 1.1 | 0.9 | 1.0 | 1.6 | +55.5% | |
| Interest expense | 0.2 | 0.2 | 0.2 | 0.3 | 0.0 | 0.3 | +1600.0% | |
| Interest income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | — | |
| Other income / expense | (0.2) | (0.2) | (0.2) | (0.1) | (0.1) | (0.3) | −287.9% | |
| Pre-tax income | 0.8 | 1.1 | 0.9 | 0.7 | 1.0 | 1.3 | +39.4% | |
| Income tax | 0.2 | 0.3 | 0.3 | 0.2 | 0.3 | 0.4 | +32.9% | |
| Net income | 0.6 | 0.8 | 0.6 | 0.6 | 0.6 | 0.9 | +42.8% | |
| 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) | 2.78 | 3.90 | 2.97 | 2.76 | 3.25 | 4.64 | +42.8% | |
| EPS, diluted (per share) | 2.78 | 3.90 | 2.97 | 2.76 | 3.25 | 4.64 | +42.8% | |
| EBITDA | 1.0 | 1.3 | 1.2 | 0.9 | 1.1 | 1.7 | +53.6% | |
| Depreciation & amortization | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.1 | +10.4% | |
| Weighted average shares (shares) | 200,000,000 | 200,000,000 | 200,000,000 | 200,000,000 | 200,000,000 | 199,784,000 | −0.1% | |
| Weighted average diluted shares (shares) | 200,000,000 | 200,000,000 | 200,000,000 | 200,000,000 | 200,000,000 | 199,784,000 | −0.1% | |
| Gross margin | 65.5% | 65.7% | 64.3% | 45.4% | 45.9% | 64.7% | +18.9 pts | |
| Operating margin | 28.1% | 32.4% | 27.8% | 22.3% | 24.5% | 36.4% | +11.9 pts | |
| Net margin | 16.6% | 20.2% | 15.2% | 14.2% | 15.7% | 21.4% | +5.7 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.