| EUR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 89.2 | 183.1 | (12.3) | 24.5 | 116.8 | (83.4) | −171.4% | |
| Cost of revenue | 0.9 | 0.2 | 1.5 | 0.6 | 1.0 | 0.7 | −32.5% | |
| Gross profit | 88.3 | 182.8 | (13.8) | 23.9 | 115.8 | (84.1) | −172.6% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 2.3 | 2.6 | 2.6 | 2.3 | 2.9 | 3.4 | +18.1% | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Operating expenses | 3.6 | 4.8 | 3.6 | 5.5 | 6.6 | 5.8 | −11.5% | |
| Operating income | 84.7 | 178.0 | (17.4) | 18.4 | 109.2 | (89.9) | −182.4% | |
| Interest expense | 0.9 | 0.2 | 1.5 | 0.6 | 1.0 | 0.7 | −32.5% | |
| Interest income | 3.6 | 8.7 | 0.4 | 0.0 | 10.6 | 11.9 | +12.4% | |
| Other income / expense | 0.0 | 29.4 | 21.7 | (12.8) | 27.8 | (59.5) | −313.8% | |
| Pre-tax income | 84.7 | 178.0 | (17.4) | 18.4 | 109.2 | (89.9) | −182.4% | |
| Income tax | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 | 0.0 | −96.9% | |
| Net income | 84.7 | 178.0 | (17.4) | 18.4 | 108.9 | (89.9) | −182.6% | |
| 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) | 1.23 | 2.57 | (0.22) | 0.27 | 1.56 | (1.30) | −183.3% | |
| EPS, diluted (per share) | 1.23 | 2.57 | (0.22) | 0.27 | 1.58 | (1.30) | −182.3% | |
| EBITDA | 84.7 | 178.0 | (17.4) | 18.4 | 109.2 | (89.9) | −182.4% | |
| Depreciation & amortization | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Weighted average shares (shares) | 69,151,168 | 69,151,168 | 80,359,723 | 69,151,168 | 69,745,614 | 69,151,205 | −0.9% | |
| Weighted average diluted shares (shares) | 69,151,168 | 69,151,168 | 80,359,723 | 69,151,168 | 69,151,168 | 69,151,168 | +0.0% | |
| Gross margin | 99.0% | 99.9% | 112.6% | 97.4% | 99.1% | 100.8% | +1.7 pts | |
| Operating margin | 95.0% | 97.2% | 142.0% | 75.1% | 93.5% | 107.8% | +14.3 pts | |
| Net margin | 95.0% | 97.2% | 142.0% | 75.1% | 93.3% | 107.8% | +14.6 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
