| EUR billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 30.2 | 30.7 | 37.3 | 59.3 | 66.3 | 60.9 | −8.3% | |
| Cost of revenue | 8.1 | 6.0 | 11.9 | 32.0 | 38.1 | 30.5 | −20.1% | |
| Gross profit | 22.2 | 24.8 | 25.4 | 27.4 | 28.2 | 30.4 | +7.7% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 17.2 | 17.6 | 17.0 | 18.0 | 18.4 | 20.7 | +12.5% | |
| Selling & marketing | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 11.8 | +7828.2% | |
| Operating expenses | 21.2 | 21.4 | 19.8 | 21.7 | 22.9 | 20.7 | −9.8% | |
| Operating income | 1.0 | 3.4 | 5.6 | 5.7 | 5.3 | 9.7 | +83.6% | |
| Interest expense | 6.3 | 5.4 | 10.6 | 30.5 | 36.3 | 28.8 | −20.8% | |
| Interest income | 17.8 | 16.6 | 24.3 | 44.1 | 49.4 | 44.4 | −10.0% | |
| Other income / expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Pre-tax income | 1.0 | 3.4 | 5.6 | 5.7 | 5.3 | 9.7 | +83.9% | |
| Income tax | 0.4 | 0.9 | (0.1) | 0.8 | 1.8 | 2.6 | +45.1% | |
| Net income | 0.5 | 2.4 | 5.5 | 4.8 | 3.4 | 6.9 | +105.9% | |
| 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) | 0.07 | 0.95 | 2.42 | 2.07 | 1.40 | 3.16 | +125.7% | |
| EPS, diluted (per share) | 0.07 | 0.93 | 2.37 | 2.03 | 1.37 | 3.09 | +125.5% | |
| EBITDA | 3.1 | 3.4 | 7.5 | 5.7 | 5.3 | 9.7 | +83.7% | |
| Depreciation & amortization | 2.1 | 0.0 | 1.9 | 0.0 | 0.0 | 0.0 | — | |
| Weighted average shares (shares) | 2,108,199,999 | 2,096,500,000 | 2,084,900,000 | 2,064,100,000 | 1,993,600,000 | 1,954,500,000 | −2.0% | |
| Weighted average diluted shares (shares) | 2,170,100,000 | 2,143,200,000 | 2,125,600,000 | 2,104,000,000 | 2,039,300,000 | 1,998,000,000 | −2.0% | |
| Gross margin | 73.3% | 80.6% | 68.2% | 46.1% | 42.5% | 49.9% | +7.4 pts | |
| Operating margin | 3.4% | 11.0% | 15.0% | 9.6% | 8.0% | 16.0% | +8.0 pts | |
| Net margin | 1.6% | 7.7% | 14.8% | 8.0% | 5.1% | 11.4% | +6.3 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.
