| EUR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 0.9 | 37.7 | (18.4) | 52.0 | 43.7 | 32.2 | −26.4% | |
| Cost of revenue | 0.0 | 0.0 | 0.2 | 0.2 | 0.2 | 0.3 | +34.3% | |
| Gross profit | 0.9 | 37.7 | (18.4) | 52.0 | 43.7 | 31.9 | −27.0% | |
| 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 | 0.9 | 15.6 | 15.4 | 20.3 | 23.2 | 24.7 | +6.4% | |
| Operating income | (18.6) | 22.1 | (33.8) | 31.7 | 20.5 | 7.3 | −64.7% | |
| Interest expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Interest income | 0.0 | 13.4 | 0.0 | 0.1 | 0.1 | 32.2 | +33672.4% | |
| Other income / expense | (18.6) | 0.0 | 0.0 | 0.0 | 0.0 | (13.7) | — | |
| Pre-tax income | (18.6) | 22.1 | (33.8) | 31.7 | 20.5 | (6.4) | −131.4% | |
| 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 | (6.4) | −131.4% | |
| 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) | 0.14 | 0.18 | (0.03) | −115.5% | |
| EPS, diluted (per share) | (0.05) | 0.08 | (0.14) | 0.14 | 0.18 | (0.03) | −115.5% | |
| EBITDA | (18.3) | 22.6 | (32.9) | 31.7 | 20.5 | (6.4) | −131.4% | |
| 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 | 229,774,172 | 113,773,486 | 231,025,883 | +103.1% | |
| Weighted average diluted shares (shares) | 358,790,452 | 263,890,739 | 234,594,943 | 229,774,172 | 113,773,486 | 231,025,883 | +103.1% | |
| 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.
Statements are reported in EUR; the shares trade in GBP.
