| EUR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 0.9 | 37.7 | (18.4) | 52.0 | 43.7 | 32.8 | −25.0% | |
| Cost of revenue | 0.0 | 0.0 | 0.2 | 0.2 | 0.2 | 0.3 | +15.8% | |
| Gross profit | 0.9 | 37.7 | (18.4) | 52.0 | 43.7 | 32.5 | −25.6% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 1.0 | 1.2 | 1.5 | 1.3 | 1.5 | 0.0 | −100.0% | |
| Selling & marketing | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.0 | −100.0% | |
| Operating expenses | 19.5 | 15.6 | 15.4 | 20.3 | 23.2 | 25.1 | +8.4% | |
| Operating income | (18.6) | 22.1 | (33.8) | 31.7 | 20.5 | 7.4 | −64.0% | |
| Interest expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Interest income | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 32.8 | +34293.4% | |
| Other income / expense | 0.0 | (14.3) | (13.8) | (19.0) | (21.6) | (14.0) | +35.5% | |
| Pre-tax income | (18.6) | 22.1 | (33.8) | 31.7 | 20.5 | (6.6) | −131.9% | |
| Income tax | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Net income | (18.6) | 22.1 | (33.8) | 31.7 | 20.5 | (6.6) | −131.9% | |
| 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) | (0.05) | 0.08 | (0.14) | 0.19 | 0.16 | (0.03) | −117.8% | |
| EPS, diluted (per share) | (0.05) | 0.08 | (0.14) | 0.19 | 0.16 | (0.03) | −117.8% | |
| EBITDA | (18.6) | 22.1 | (33.8) | 31.7 | 20.5 | (6.6) | −131.9% | |
| Depreciation & amortization | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Weighted average shares (shares) | 358,790,452 | 263,890,739 | 234,594,943 | 215,469,910 | 205,645,262 | 231,025,883 | +12.3% | |
| Weighted average diluted shares (shares) | 358,790,452 | 263,890,739 | 234,594,943 | 215,469,910 | 205,645,262 | 231,025,883 | +12.3% | |
| Gross margin | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 99.2% | −0.8 pts | |
| Operating margin | −1,992.2% | 58.6% | 183.5% | 61.0% | 47.0% | 22.6% | −24.4 pts | |
| Net margin | −1,992.2% | 58.6% | 183.5% | 61.0% | 47.0% | −20.0% | −67.0 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
