| Reported currency millions | FY2021 · EUR | FY2023 · GBX | FY2022 · EUR | FY2023 · EUR | FY2024 · EUR | FY2025 · EUR | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 0.0 | 31.7 | 0.0 | 37.0 | 43.3 | 60.9 | +40.7% | |
| Cost of revenue | 0.0 | — | 0.2 | 14.6 | 15.6 | 19.8 | +27.1% | |
| Gross profit | (0.2) | 16.7 | (0.2) | 22.4 | 27.7 | 41.1 | +48.3% | |
| Research & development | 0.0 | — | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 2.9 | — | 0.7 | 17.3 | 17.2 | 24.2 | +40.5% | |
| Selling & marketing | 0.0 | — | 0.0 | 0.0 | 0.0 | 0.1 | — | |
| Operating expenses | 3.8 | — | 2.0 | 17.3 | 20.3 | 36.0 | +77.6% | |
| Operating income | (9.4) | — | (2.3) | 5.1 | 7.4 | 5.1 | −31.3% | |
| Interest expense | 0.0 | — | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Interest income | 0.3 | — | 3.9 | 4.0 | 3.7 | 3.6 | −4.5% | |
| Other income / expense | 0.4 | — | 4.0 | 4.0 | 3.8 | 3.7 | −2.9% | |
| Pre-tax income | (9.0) | — | 1.7 | 9.1 | 11.3 | 8.8 | −21.7% | |
| Income tax | 0.0 | — | 0.0 | 0.8 | 0.4 | 3.6 | +832.0% | |
| Net income | (7.7) | 7.2 | 1.7 | 12.3 | 10.9 | 5.3 | −51.6% | |
| Discontinued operations | 0.0 | — | 0.0 | 4.0 | 0.0 | 0.0 | — | |
| Other net income adjustments | 0.0 | — | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| EPS, basic (per share) | (0.06) | 0.05 | 0.01 | 0.06 | 0.08 | 0.03 | −57.9% | |
| EPS, diluted (per share) | (0.06) | 0.05 | 0.01 | 0.06 | 0.08 | 0.03 | −57.9% | |
| EBITDA | (3.8) | 6.6 | 1.7 | 3.5 | 10.4 | 16.9 | +62.8% | |
| Depreciation & amortization | 0.0 | — | 1.2 | 1.3 | 3.3 | 5.5 | +69.5% | |
| Weighted average shares (shares) | 133,200,000 | — | 143,200,000 | 133,588,000 | 133,976,000 | 153,799,995 | +14.8% | |
| Weighted average diluted shares (shares) | 133,200,000 | — | 133,200,000 | 133,900,000 | 133,900,000 | 153,800,000 | +14.9% | |
| Gross margin | — | 52.7% | — | 60.5% | 64.0% | 67.5% | +3.5 pts | |
| Operating margin | — | — | — | 13.8% | 17.2% | 8.4% | −8.8 pts | |
| Net margin | — | 22.7% | — | 33.2% | 25.1% | 8.6% | −16.5 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
Reporting currencies differ or are unavailable; each column identifies its currency.
