| EUR billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 7.9 | 9.7 | 11.7 | 13.2 | 15.7 | 17.2 | +9.7% | |
| Cost of revenue | 5.9 | 7.1 | 8.8 | 9.9 | 10.9 | 11.7 | +6.8% | |
| Gross profit | 2.0 | 2.6 | 2.9 | 3.4 | 4.7 | 5.5 | +16.3% | |
| Research & development | 0.8 | 0.9 | 1.4 | 1.7 | 1.5 | 1.4 | −6.3% | |
| Selling, general & administrative | 1.5 | 1.6 | 2.2 | 2.1 | 1.9 | 1.9 | +1.7% | |
| Selling & marketing | 1.0 | 1.1 | 1.6 | 1.5 | 1.4 | 1.4 | +2.4% | |
| Operating expenses | 2.3 | 2.5 | 3.6 | 3.8 | 3.4 | 3.3 | −1.8% | |
| Operating income | (0.3) | 0.1 | (0.7) | (0.4) | 1.4 | 2.2 | +61.0% | |
| Interest expense | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −13.9% | |
| Interest income | 0.0 | 0.0 | 0.0 | 0.1 | 0.2 | 0.2 | +9.9% | |
| Other income / expense | (0.4) | 0.2 | 0.3 | (0.1) | (0.0) | 0.0 | +208.3% | |
| Pre-tax income | (0.7) | 0.2 | (0.4) | (0.5) | 1.3 | 2.2 | +65.8% | |
| Income tax | (0.1) | 0.3 | 0.1 | 0.0 | 0.2 | 0.0 | −94.1% | |
| Net income | (0.6) | (0.0) | (0.4) | (0.5) | 1.1 | 2.2 | +94.4% | |
| 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) | (3.10) | (0.18) | (2.23) | (2.73) | 5.67 | 10.77 | +89.9% | |
| EPS, diluted (per share) | (3.10) | (1.03) | (2.93) | (2.73) | 5.50 | 10.51 | +91.1% | |
| EBITDA | (0.5) | 0.4 | (0.2) | (0.3) | 1.5 | 2.4 | +57.3% | |
| Depreciation & amortization | 0.1 | 0.1 | 0.2 | 0.2 | 0.1 | 0.1 | −15.7% | |
| Weighted average shares (shares) | 187,583,307 | 191,298,397 | 192,934,862 | 194,732,304 | 200,622,518 | 205,412,951 | +2.4% | |
| Weighted average diluted shares (shares) | 187,583,307 | 193,943,455 | 195,846,362 | 194,732,304 | 206,990,369 | 210,509,173 | +1.7% | |
| Gross margin | 25.6% | 26.8% | 25.0% | 25.6% | 30.1% | 32.0% | +1.8 pts | |
| Operating margin | −3.7% | 1.0% | −5.6% | −3.4% | 8.7% | 12.8% | +4.1 pts | |
| Net margin | −7.4% | −0.4% | −3.7% | −4.0% | 7.3% | 12.9% | +5.6 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.
