| EUR billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 2.5 | 2.6 | 2.9 | 3.0 | 3.1 | 3.0 | −2.2% | |
| Cost of revenue | 1.8 | 1.9 | 2.1 | 2.2 | 2.2 | 2.2 | +1.3% | |
| Gross profit | 0.8 | 0.7 | 0.8 | 0.9 | 0.9 | 0.8 | −10.3% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Operating expenses | 0.4 | 0.4 | 0.4 | 0.5 | 0.5 | 0.5 | −6.3% | |
| Operating income | 0.4 | 0.3 | 0.4 | 0.3 | 0.4 | 0.3 | −15.9% | |
| Interest expense | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | −100.0% | |
| Interest income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −100.0% | |
| Other income / expense | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.2) | −65.1% | |
| Pre-tax income | 0.3 | 0.2 | 0.3 | 0.3 | 0.3 | 0.1 | −47.7% | |
| Income tax | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | −83.1% | |
| Net income | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | −39.8% | |
| 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) | 1.08 | 1.06 | 1.41 | 1.13 | 1.41 | 0.91 | −35.5% | |
| EPS, diluted (per share) | 1.06 | 1.06 | 1.41 | 1.13 | 1.40 | 0.91 | −35.0% | |
| EBITDA | 0.4 | 0.4 | 0.5 | 0.5 | 0.5 | 0.3 | −49.6% | |
| Depreciation & amortization | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | +12.9% | |
| Weighted average shares (shares) | 197,544,000 | 178,071,000 | 174,280,000 | 170,573,000 | 164,884,000 | 150,219,780 | −8.9% | |
| Weighted average diluted shares (shares) | 197,894,000 | 178,071,000 | 174,280,000 | 171,204,000 | 163,100,000 | 150,219,780 | −7.9% | |
| Gross margin | 30.3% | 28.6% | 27.7% | 28.2% | 29.6% | 27.1% | −2.5 pts | |
| Operating margin | 14.3% | 13.1% | 12.8% | 11.2% | 12.5% | 10.7% | −1.8 pts | |
| Net margin | 9.0% | 6.9% | 8.5% | 6.3% | 7.3% | 4.5% | −2.8 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.
