| EUR billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 6.3 | 6.8 | 7.6 | 8.5 | 9.1 | 9.6 | +5.2% | |
| Cost of revenue | 1.0 | 1.1 | 1.2 | 1.0 | 1.1 | 1.1 | +0.8% | |
| Gross profit | 5.3 | 5.7 | 6.4 | 7.5 | 8.0 | 8.5 | +5.9% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 0.3 | 0.3 | 0.4 | 2.3 | 2.5 | 2.6 | +6.8% | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Operating expenses | 5.1 | 5.4 | 5.9 | 6.8 | 4.9 | 7.3 | +48.8% | |
| Operating income | 0.2 | 1.5 | 0.4 | 0.6 | 3.1 | 1.2 | −62.1% | |
| Interest expense | 0.4 | 0.3 | 0.4 | 0.5 | 0.5 | 0.4 | −11.3% | |
| Interest income | 0.1 | 0.0 | 0.1 | 0.3 | 0.2 | 0.1 | −33.0% | |
| Other income / expense | (0.6) | 0.6 | (0.2) | 0.0 | 0.5 | (0.1) | −120.9% | |
| Pre-tax income | (0.4) | 1.0 | 0.3 | 0.7 | 3.6 | 1.1 | −70.5% | |
| Income tax | (0.0) | (0.0) | 0.0 | 0.0 | 0.1 | (0.1) | −141.4% | |
| Net income | (0.4) | 1.2 | 0.2 | 0.5 | 3.2 | 0.9 | −72.6% | |
| Discontinued operations | 0.0 | 0.4 | 0.1 | 0.0 | 0.0 | 0.0 | +42.9% | |
| Other net income adjustments | 0.0 | 0.0 | 0.2 | 0.0 | 0.0 | 0.0 | — | |
| EPS, basic (per share) | (0.49) | 1.63 | 0.25 | 0.44 | 4.36 | 1.20 | −72.5% | |
| EPS, diluted (per share) | (0.49) | 1.63 | 0.25 | 0.47 | 4.44 | 1.23 | −72.3% | |
| EBITDA | 0.1 | 1.5 | 0.9 | 1.5 | 4.5 | 2.0 | −56.0% | |
| Depreciation & amortization | 0.2 | 0.3 | 0.3 | 0.4 | 0.4 | 0.5 | +11.1% | |
| Weighted average shares (shares) | 732,277,000 | 731,772,000 | 723,477,000 | 766,667,000 | 742,457,000 | 737,761,358 | −0.6% | |
| Weighted average diluted shares (shares) | 732,277,000 | 731,772,000 | 723,477,000 | 728,255,000 | 729,271,000 | 720,000,000 | −1.3% | |
| Gross margin | 84.2% | 84.1% | 84.1% | 87.7% | 87.8% | 88.3% | +0.5 pts | |
| Operating margin | 3.0% | 21.8% | 5.6% | 7.3% | 34.0% | 12.2% | −21.8 pts | |
| Net margin | −6.7% | 17.7% | 2.5% | 5.4% | 35.4% | 9.2% | −26.2 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 USD.
