| EUR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 59.8 | 80.3 | 198.7 | 153.7 | 128.6 | 141.2 | +9.8% | |
| Cost of revenue | 2.6 | 2.1 | 1.3 | 110.2 | 2.8 | 145.5 | +5184.0% | |
| Gross profit | 57.2 | 78.2 | 197.4 | 43.5 | 125.9 | (4.2) | −103.4% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 0.9 | 2.2 | 3.2 | 3.8 | 0.0 | 7.0 | — | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Operating expenses | 63.9 | 74.3 | 144.9 | 27.2 | 126.0 | 7.0 | −94.5% | |
| Operating income | (6.7) | 4.7 | 52.3 | 15.0 | (0.1) | (11.2) | −7589.3% | |
| Interest expense | 4.3 | 3.9 | 3.1 | 0.8 | 5.2 | 3.1 | −38.9% | |
| Interest income | 0.1 | 0.1 | 0.1 | (2.2) | 0.0 | 0.4 | — | |
| Other income / expense | (2.7) | (1.9) | (2.0) | (3.1) | (5.2) | 3.7 | +171.9% | |
| Pre-tax income | (19.0) | 2.9 | 49.2 | 12.0 | (5.3) | (7.5) | −42.0% | |
| Income tax | (1.1) | 2.3 | 4.5 | 2.0 | 1.9 | 1.4 | −26.4% | |
| Net income | (17.9) | 0.6 | 47.7 | 9.5 | (7.6) | (8.9) | −17.9% | |
| Discontinued operations | 6.1 | 8.4 | 2.9 | 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) | (0.07) | 0.00 | 0.19 | 0.04 | (0.03) | (0.03) | −14.0% | |
| EPS, diluted (per share) | (0.07) | 0.00 | 0.19 | 0.04 | (0.03) | (0.03) | −14.0% | |
| EBITDA | (5.7) | 7.8 | 52.5 | 14.4 | (0.1) | (8.4) | −5622.8% | |
| Depreciation & amortization | 2.6 | (0.9) | 0.2 | 1.6 | 3.2 | 2.9 | −10.4% | |
| Weighted average shares (shares) | 238,488,000 | 229,025,000 | 251,310,000 | 260,481,270 | 252,400,000 | 261,399,999 | +3.6% | |
| Weighted average diluted shares (shares) | 241,403,000 | 229,025,000 | 251,846,000 | 260,978,000 | 252,400,000 | 261,399,999 | +3.6% | |
| Gross margin | 95.6% | 97.4% | 99.3% | 28.3% | 97.9% | −3.0% | −100.9 pts | |
| Operating margin | −11.2% | 5.9% | 26.3% | 9.8% | −0.1% | −7.9% | −7.8 pts | |
| Net margin | −29.9% | 0.8% | 24.0% | 6.2% | −5.9% | −6.3% | −0.4 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
Statements are reported in EUR; the shares trade in GBP.
