| USD billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 1.2 | 1.3 | 1.5 | 1.6 | 1.7 | 1.9 | +5.9% | |
| Cost of revenue | 1.0 | 1.0 | 1.1 | 0.7 | 1.2 | 1.8 | +46.9% | |
| Gross profit | 0.6 | 0.7 | 0.4 | 0.9 | 0.5 | 0.0 | −91.0% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | −100.0% | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −100.0% | |
| Operating expenses | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | (0.4) | −442.4% | |
| Operating income | 0.1 | 0.3 | 0.3 | 0.8 | 0.4 | 0.5 | +12.8% | |
| Interest expense | 0.0 | 0.1 | 0.1 | 0.2 | 0.0 | 0.2 | — | |
| Interest income | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | — | |
| Other income / expense | 0.0 | (0.0) | 0.1 | (0.4) | 0.1 | 0.1 | −8.8% | |
| Pre-tax income | 0.1 | 0.2 | 0.4 | 0.4 | 0.5 | 0.5 | +9.7% | |
| Income tax | 0.0 | 0.0 | 0.3 | 0.0 | 0.0 | 0.0 | — | |
| Net income | 0.1 | 0.2 | 0.3 | 0.4 | 0.4 | 0.5 | +10.2% | |
| Discontinued operations | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Other net income adjustments | (0.0) | (0.0) | (0.1) | (0.0) | (0.0) | 0.0 | +100.0% | |
| EPS, basic (per share) | 0.28 | 0.42 | 0.72 | 1.01 | 1.08 | 1.18 | +9.3% | |
| EPS, diluted (per share) | 0.28 | 0.41 | 0.71 | 1.01 | 1.08 | 1.18 | +9.3% | |
| EBITDA | 0.4 | 0.6 | 0.7 | 0.8 | 0.9 | 1.2 | +37.1% | |
| Depreciation & amortization | 0.3 | 0.4 | 0.4 | 0.5 | 0.5 | 0.5 | +5.7% | |
| Weighted average shares (shares) | 306,613,197 | 324,245,168 | 349,290,848 | 362,024,968 | 367,454,012 | 370,556,400 | +0.8% | |
| Weighted average diluted shares (shares) | 307,074,747 | 325,518,291 | 349,787,092 | 362,477,216 | 367,989,537 | 370,906,582 | +0.8% | |
| Gross margin | 52.7% | 52.8% | 27.8% | 54.4% | 29.7% | 2.5% | −27.2 pts | |
| Operating margin | 7.5% | 20.5% | 20.4% | 49.8% | 22.9% | 24.4% | +1.5 pts | |
| Net margin | 9.6% | 16.7% | 18.1% | 23.4% | 23.5% | 24.5% | +0.9 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
