| EUR billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 44.0 | 76.6 | 132.5 | 93.7 | 88.8 | 82.2 | −7.5% | |
| Cost of revenue | 40.8 | 61.7 | 105.6 | 80.2 | 77.3 | 74.4 | −3.7% | |
| Gross profit | 3.2 | 14.9 | 26.9 | 13.5 | 11.5 | 7.7 | −32.9% | |
| Research & development | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.0 | −100.0% | |
| Selling, general & administrative | 2.3 | 3.3 | 4.2 | 3.3 | 3.6 | 3.2 | −9.7% | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Operating expenses | 1.7 | 3.1 | 6.2 | 3.7 | 1.4 | 3.2 | +134.1% | |
| Operating income | 1.5 | 11.7 | 20.7 | 9.7 | 10.2 | 4.5 | −55.6% | |
| Interest expense | 0.9 | 0.9 | 0.9 | 1.0 | 1.3 | 8.2 | +539.8% | |
| Interest income | 0.1 | 0.1 | 0.2 | 0.5 | 0.5 | 7.2 | +1342.1% | |
| Other income / expense | (7.4) | (1.1) | 1.3 | 0.5 | (3.7) | 1.3 | +134.7% | |
| Pre-tax income | (6.0) | 10.7 | 22.0 | 10.2 | 6.5 | 5.8 | −11.0% | |
| Income tax | 2.7 | 4.8 | 8.1 | 5.4 | 3.7 | 3.0 | −18.9% | |
| Net income | (8.6) | 5.8 | 13.9 | 4.8 | 2.6 | 2.6 | −0.6% | |
| 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) | (4.84) | 3.22 | 7.92 | 2.82 | 1.58 | 1.72 | +8.9% | |
| EPS, diluted (per share) | (4.84) | 3.20 | 7.90 | 2.80 | 1.56 | 1.56 | +0.0% | |
| EBITDA | 8.4 | 18.8 | 30.4 | 19.1 | 15.6 | 21.3 | +36.3% | |
| Depreciation & amortization | 6.9 | 7.2 | 7.4 | 7.8 | 7.9 | 7.3 | −6.5% | |
| Weighted average shares (shares) | 1,786,275,000 | 1,782,987,000 | 1,741,817,000 | 1,651,900,000 | 1,583,503,000 | 1,512,400,000 | −4.5% | |
| Weighted average diluted shares (shares) | 1,786,275,000 | 1,786,786,000 | 1,744,977,000 | 1,663,567,000 | 1,615,200,000 | 1,544,050,000 | −4.4% | |
| Gross margin | 7.2% | 19.4% | 20.3% | 14.4% | 13.0% | 9.4% | −3.6 pts | |
| Operating margin | 3.3% | 15.3% | 15.6% | 10.4% | 11.4% | 5.5% | −6.0 pts | |
| Net margin | −19.6% | 7.6% | 10.5% | 5.1% | 3.0% | 3.2% | +0.2 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.
