| USD billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 8.6 | 10.9 | 12.6 | 12.6 | 15.2 | 23.1 | +51.7% | |
| Cost of revenue | 5.9 | 7.5 | 8.6 | 8.5 | 10.1 | 14.6 | +44.6% | |
| Gross profit | 2.7 | 3.4 | 4.0 | 4.1 | 5.1 | 8.5 | +65.7% | |
| Research & development | 0.3 | 0.3 | 0.3 | 0.3 | 0.5 | 0.6 | +42.8% | |
| Selling, general & administrative | 0.8 | 0.9 | 1.1 | 1.1 | 1.4 | 2.5 | +81.5% | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Operating expenses | 1.0 | 1.2 | 1.4 | 1.5 | 1.9 | 2.5 | +37.2% | |
| Operating income | 1.6 | 2.2 | 2.6 | 2.6 | 3.3 | 6.0 | +81.8% | |
| Interest expense | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.4 | +69.5% | |
| Interest income | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | — | |
| Other income / expense | (0.1) | (0.2) | (0.1) | (0.1) | (0.3) | (0.4) | −36.3% | |
| Pre-tax income | 1.5 | 2.0 | 2.5 | 2.5 | 3.0 | 5.6 | +86.0% | |
| Income tax | 0.3 | 0.4 | 0.6 | 0.5 | 0.6 | 1.3 | +127.1% | |
| Net income | 1.2 | 1.6 | 1.9 | 1.9 | 2.4 | 4.3 | +76.2% | |
| 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) | 1.95 | 1.33 | 1.60 | 1.62 | 2.01 | 3.51 | +74.6% | |
| EPS, diluted (per share) | 1.94 | 1.27 | 1.53 | 1.55 | 1.92 | 3.34 | +74.0% | |
| EBITDA | 2.0 | 2.5 | 3.0 | 3.0 | 3.8 | 6.9 | +81.3% | |
| Depreciation & amortization | 0.3 | 0.4 | 0.4 | 0.4 | 0.6 | 0.9 | +61.1% | |
| Weighted average shares (shares) | 617,942,511 | 1,195,800,000 | 1,192,400,000 | 1,193,000,000 | 1,203,800,000 | 1,218,200,000 | +1.2% | |
| Weighted average diluted shares (shares) | 619,400,000 | 1,251,000,000 | 1,242,000,000 | 1,241,200,000 | 1,263,600,000 | 1,277,500,000 | +1.1% | |
| Gross margin | 31.0% | 31.3% | 31.9% | 32.5% | 33.8% | 36.9% | +3.1 pts | |
| Operating margin | 19.2% | 20.0% | 20.7% | 20.7% | 21.6% | 25.9% | +4.3 pts | |
| Net margin | 14.0% | 14.6% | 15.1% | 15.4% | 15.9% | 18.5% | +2.6 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
