| EUR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 31.3 | 28.2 | 116.4 | 0.5 | 62.0 | 123.8 | +99.6% | |
| Cost of revenue | 8.5 | 11.1 | 17.3 | (139.0) | 12.9 | 12.9 | +0.2% | |
| Gross profit | 22.8 | 0.1 | 99.1 | 139.5 | 62.0 | 110.9 | +78.8% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 4.2 | 8.6 | 12.6 | 13.3 | 4.7 | 6.5 | +38.6% | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Operating expenses | (15.7) | (79.6) | (151.8) | (106.2) | 8.7 | 118.1 | +1250.6% | |
| Operating income | 19.5 | 79.6 | 151.9 | 106.7 | 53.3 | (7.2) | −113.5% | |
| Interest expense | 2.9 | 4.6 | 12.4 | 30.0 | 40.0 | 38.0 | −5.1% | |
| Interest income | 12.2 | 16.7 | 32.8 | 69.0 | 89.0 | 76.9 | −13.6% | |
| Other income / expense | (5.4) | (8.5) | (15.3) | (33.7) | (44.1) | (42.2) | +4.3% | |
| Pre-tax income | 14.1 | 71.1 | 136.6 | 73.0 | 53.3 | (49.3) | −192.6% | |
| Income tax | 0.0 | 0.0 | 0.0 | 3.5 | 2.3 | 3.1 | +32.0% | |
| Net income | 14.1 | 71.1 | 136.6 | 69.5 | 51.0 | (52.4) | −202.8% | |
| 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) | 0.02 | 0.09 | 0.13 | 0.06 | 0.04 | (0.05) | −205.1% | |
| EPS, diluted (per share) | 0.02 | 0.09 | 0.13 | 0.06 | 0.04 | (0.05) | −205.1% | |
| EBITDA | 19.5 | 79.6 | 151.9 | 106.7 | 97.4 | (7.2) | −107.4% | |
| Depreciation & amortization | 0.0 | 89.9 | 0.0 | 0.0 | 112.9 | 0.0 | −100.0% | |
| Weighted average shares (shares) | 636,966,488 | 767,303,359 | 1,076,507,357 | 1,141,245,257 | 1,139,659,213 | 1,113,411,721 | −2.3% | |
| Weighted average diluted shares (shares) | 636,966,488 | 767,303,359 | 1,076,507,357 | 1,141,238,938 | 1,139,659,213 | 1,113,411,721 | −2.3% | |
| Gross margin | 72.9% | 0.2% | 85.2% | 27,360.4% | 100.0% | 89.6% | −10.4 pts | |
| Operating margin | 62.4% | 282.8% | 130.5% | 20,928.4% | 85.9% | −5.8% | −91.7 pts | |
| Net margin | 45.0% | 252.7% | 117.4% | 13,624.9% | 82.1% | −42.3% | −124.5 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
