| EUR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 69.8 | 12.1 | 57.7 | 51.9 | 12.6 | 2.8 | −77.9% | |
| Cost of revenue | 49.7 | 47.0 | 51.7 | 56.0 | 52.0 | 0.0 | −100.0% | |
| Gross profit | 20.1 | (22.3) | 6.0 | 5.6 | 12.6 | 2.8 | −77.9% | |
| Research & development | 49.7 | 47.0 | 51.7 | 56.0 | 52.0 | 43.6 | −16.1% | |
| Selling, general & administrative | 19.0 | 25.5 | 14.5 | 11.7 | 11.9 | 11.0 | −7.8% | |
| Selling & marketing | 0.4 | 9.5 | 0.5 | 0.3 | 0.3 | 0.0 | −100.0% | |
| Operating expenses | 19.0 | 25.5 | 63.4 | 18.3 | 64.2 | 56.2 | −12.4% | |
| Operating income | 1.1 | (47.8) | (57.4) | (12.7) | (51.6) | (53.4) | −3.6% | |
| Interest expense | 0.3 | 0.3 | 0.3 | 0.6 | 0.6 | 0.4 | −22.3% | |
| Interest income | 0.6 | 0.3 | 0.5 | 3.2 | 2.4 | 1.3 | −45.9% | |
| Other income / expense | (1.9) | 2.3 | (0.5) | 5.1 | 2.1 | 4.2 | +101.9% | |
| Pre-tax income | (0.8) | (45.5) | (58.0) | (7.6) | (49.5) | (49.2) | +0.6% | |
| Income tax | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Net income | (64.0) | (52.8) | (58.1) | (7.6) | (49.5) | (49.2) | +0.6% | |
| Discontinued operations | (63.2) | (7.3) | (0.1) | 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) | (0.01) | (0.57) | (0.73) | (0.09) | (0.61) | (0.53) | +13.1% | |
| EPS, diluted (per share) | (0.01) | (0.57) | (0.73) | (0.09) | (0.61) | (0.53) | +13.1% | |
| EBITDA | 13.3 | (43.2) | (12.3) | (1.8) | (46.9) | (43.6) | +7.0% | |
| Depreciation & amortization | 12.2 | 4.6 | 45.4 | 5.1 | 2.0 | 5.1 | +155.3% | |
| Weighted average shares (shares) | 78,934,960 | 79,542,627 | 79,593,150 | 84,111,111 | 81,052,000 | 89,415,000 | +10.3% | |
| Weighted average diluted shares (shares) | 78,934,960 | 79,542,627 | 79,639,826 | 84,111,111 | 81,052,000 | 89,415,000 | +10.3% | |
| Gross margin | 28.8% | −184.1% | 10.4% | 10.8% | 100.0% | 100.0% | +0.0 pts | |
| Operating margin | 1.5% | −394.9% | −99.6% | −24.4% | −408.6% | −1,916.9% | −1508.3 pts | |
| Net margin | −91.7% | −436.0% | −100.7% | −14.6% | −392.0% | −1,764.5% | −1372.5 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.
