| EUR billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 0.9 | 2.6 | 2.9 | 4.5 | 4.9 | 5.8 | +20.2% | |
| Cost of revenue | 0.0 | 0.3 | 0.4 | 0.0 | 0.0 | 1.4 | — | |
| Gross profit | 0.9 | 2.4 | 2.9 | 4.5 | 4.9 | 4.5 | −7.8% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 0.5 | 0.5 | 0.7 | 0.7 | 0.7 | 1.0 | +36.3% | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Operating expenses | 1.4 | 1.4 | 2.0 | 1.8 | 1.9 | 2.2 | +19.7% | |
| Operating income | (0.5) | 1.2 | 1.4 | 2.7 | 3.0 | 2.4 | −19.3% | |
| Interest expense | 0.3 | 0.3 | 0.4 | 0.8 | 1.2 | 1.2 | −5.3% | |
| Interest income | 2.1 | 2.1 | 2.5 | 4.6 | 5.4 | 4.9 | −8.3% | |
| Other income / expense | (0.4) | (0.6) | (0.5) | (0.3) | (0.3) | (0.2) | +35.8% | |
| Pre-tax income | (0.9) | 0.6 | 0.9 | 2.4 | 2.7 | 2.2 | −17.7% | |
| Income tax | (0.2) | (0.0) | 0.1 | 0.3 | 0.4 | 0.3 | −25.9% | |
| Net income | (0.8) | 0.6 | 0.8 | 2.1 | 2.4 | 2.1 | −9.1% | |
| 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 | 0.2 | +708.5% | |
| EPS, basic (per share) | (0.30) | 0.21 | 0.26 | 0.76 | 0.86 | 0.93 | +8.1% | |
| EPS, diluted (per share) | (0.30) | 0.21 | 0.26 | 0.76 | 0.89 | 0.93 | +4.5% | |
| EBITDA | 0.0 | 1.0 | 1.2 | 2.7 | 3.0 | 2.3 | −23.5% | |
| Depreciation & amortization | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.1 | −76.6% | |
| Weighted average shares (shares) | 2,714,400,000 | 2,714,400,000 | 2,688,300,000 | 2,635,900,000 | 2,642,857,000 | 1,920,522,623 | −27.3% | |
| Weighted average diluted shares (shares) | 2,714,400,000 | 2,714,400,000 | 2,688,300,000 | 2,635,900,000 | 2,560,000,000 | 1,920,522,623 | −25.0% | |
| Gross margin | 100.0% | 90.7% | 100.0% | 100.0% | 100.0% | 76.7% | −23.3 pts | |
| Operating margin | −58.3% | 45.3% | 46.8% | 60.6% | 61.3% | 41.1% | −20.1 pts | |
| Net margin | −84.2% | 24.8% | 26.4% | 45.6% | 48.5% | 36.7% | −11.8 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.
