| EUR billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 0.7 | 1.0 | 1.2 | 1.5 | 1.8 | 2.1 | +16.2% | |
| Cost of revenue | 0.5 | 0.4 | 0.5 | 0.6 | 0.7 | 0.9 | +15.3% | |
| Gross profit | 0.3 | 0.5 | 0.7 | 0.9 | 1.1 | 1.2 | +16.9% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 0.3 | 0.3 | 0.4 | 0.6 | 0.5 | 0.6 | +12.3% | |
| Selling & marketing | 0.2 | 0.3 | 0.2 | 0.3 | 0.3 | 0.4 | +10.1% | |
| Operating expenses | 0.3 | 0.3 | 0.4 | 0.7 | 0.6 | 0.7 | +7.9% | |
| Operating income | (0.0) | 0.2 | 0.4 | 0.3 | 0.4 | 0.5 | +30.5% | |
| Interest expense | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | −30.4% | |
| Interest income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −12.8% | |
| Other income / expense | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | +37.5% | |
| Pre-tax income | (0.1) | 0.2 | 0.3 | 0.2 | 0.3 | 0.5 | +60.0% | |
| Income tax | (0.0) | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | +19.1% | |
| Net income | (0.1) | 0.1 | 0.2 | 0.1 | 0.2 | 0.3 | +81.8% | |
| 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) | (0.57) | 0.46 | 1.13 | 0.41 | 1.02 | 1.87 | +83.3% | |
| EPS, diluted (per share) | (0.57) | 0.46 | 1.13 | 0.41 | 1.02 | 1.87 | +83.3% | |
| EBITDA | 0.0 | 0.3 | 0.4 | 0.4 | 0.5 | 0.7 | +30.9% | |
| Depreciation & amortization | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | +12.1% | |
| Weighted average shares (shares) | 187,825,592 | 182,721,369 | 182,721,369 | 182,721,369 | 187,599,000 | 186,507,512 | −0.6% | |
| Weighted average diluted shares (shares) | 187,825,592 | 182,721,369 | 182,721,369 | 182,721,369 | 187,599,000 | 186,507,512 | −0.6% | |
| Gross margin | 35.7% | 56.7% | 60.3% | 62.1% | 58.8% | 59.1% | +0.3 pts | |
| Operating margin | −5.9% | 23.9% | 29.2% | 17.5% | 23.3% | 26.2% | +2.9 pts | |
| Net margin | −14.6% | 12.1% | 15.1% | 5.0% | 10.6% | 16.6% | +6.0 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 USD.
