| USD billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 1.3 | 2.1 | 2.2 | 2.6 | 2.9 | 3.1 | +7.4% | |
| Cost of revenue | 0.4 | 0.7 | 0.5 | 0.7 | 0.8 | 0.8 | −0.4% | |
| Gross profit | 1.0 | 1.4 | 1.7 | 1.9 | 2.2 | 2.4 | +10.1% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 0.4 | 0.7 | 0.5 | 0.7 | (0.2) | 0.0 | +100.0% | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Operating expenses | 0.7 | 0.1 | 1.0 | 0.7 | (0.2) | 0.2 | +219.6% | |
| Operating income | 0.8 | 2.0 | 1.2 | 1.9 | 2.3 | 2.2 | −5.5% | |
| Interest expense | 0.3 | 0.4 | 0.5 | 0.6 | 0.0 | 0.8 | — | |
| Interest income | 0.0 | 0.3 | 0.4 | 2.5 | 2.8 | 2.8 | +0.7% | |
| Other income / expense | (0.3) | (0.4) | (0.5) | (0.3) | (0.7) | (0.8) | −9.5% | |
| Pre-tax income | 0.5 | 1.6 | 0.7 | 1.5 | 1.6 | 1.4 | −12.4% | |
| Income tax | 0.0 | 0.0 | 0.1 | 0.0 | 0.1 | 0.1 | +35.6% | |
| Net income | 0.5 | 1.6 | 0.6 | 1.5 | 1.5 | 1.3 | −14.7% | |
| 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) | 1.14 | 3.51 | 1.20 | 2.75 | 2.44 | 1.86 | −23.8% | |
| EPS, diluted (per share) | 1.14 | 3.51 | 1.19 | 2.65 | 2.44 | 1.86 | −23.8% | |
| EBITDA | 0.8 | 2.0 | 1.2 | 1.9 | 2.3 | 2.2 | −5.5% | |
| Depreciation & amortization | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Weighted average shares (shares) | 424,000,000 | 446,000,000 | 498,000,000 | 554,000,000 | 624,000,000 | 699,000,000 | +12.0% | |
| Weighted average diluted shares (shares) | 424,000,000 | 446,000,000 | 518,000,000 | 575,000,000 | 624,000,000 | 699,000,000 | +12.0% | |
| Gross margin | 73.6% | 68.7% | 78.6% | 72.6% | 73.8% | 75.7% | +1.9 pts | |
| Operating margin | 61.1% | 95.6% | 53.3% | 71.5% | 79.2% | 69.7% | −9.5 pts | |
| Net margin | 35.9% | 74.9% | 27.5% | 58.2% | 52.0% | 41.3% | −10.7 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
