| USD billions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 0.8 | 0.9 | 1.0 | 1.0 | 1.1 | 1.2 | +8.0% | |
| Cost of revenue | 0.2 | 0.2 | 0.3 | 0.3 | 0.2 | 0.2 | +7.3% | |
| Gross profit | 0.5 | 0.6 | 0.7 | 0.8 | 0.9 | 0.9 | +8.2% | |
| Research & development | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | +11.2% | |
| Selling, general & administrative | 0.4 | 0.4 | 0.5 | 0.5 | 0.5 | 0.6 | +7.3% | |
| Selling & marketing | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.0 | −100.0% | |
| Operating expenses | 0.6 | 0.7 | 0.7 | 0.7 | 0.8 | 0.8 | +8.6% | |
| Operating income | (0.0) | (0.0) | 0.0 | 0.1 | 0.1 | 0.1 | +4.0% | |
| Interest expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +76.1% | |
| Interest income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +4.3% | |
| Other income / expense | (0.0) | (0.0) | (0.0) | 0.0 | 0.0 | 0.0 | +201.9% | |
| Pre-tax income | (0.0) | (0.0) | 0.0 | 0.1 | 0.1 | 0.1 | +15.9% | |
| Income tax | 0.0 | 0.0 | 0.0 | (0.1) | (0.2) | (0.0) | +89.6% | |
| Net income | (0.0) | (0.0) | 0.0 | 0.1 | 0.2 | 0.1 | −52.8% | |
| 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) | (0.28) | (0.35) | 0.06 | 0.69 | 1.40 | 0.60 | −57.1% | |
| EPS, diluted (per share) | (0.28) | (0.35) | 0.06 | 0.67 | 1.36 | 0.58 | −57.4% | |
| EBITDA | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | −0.4% | |
| Depreciation & amortization | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | +30.1% | |
| Weighted average shares (shares) | 155,849,000 | 155,598,000 | 143,592,000 | 144,203,000 | 144,228,000 | 144,195,000 | −0.0% | |
| Weighted average diluted shares (shares) | 155,849,000 | 155,598,000 | 150,192,000 | 148,586,000 | 148,643,000 | 149,155,000 | +0.3% | |
| Gross margin | 70.8% | 71.5% | 74.5% | 74.9% | 79.1% | 79.2% | +0.1 pts | |
| Operating margin | −4.9% | −2.9% | 3.7% | 4.9% | 7.3% | 7.1% | −0.3 pts | |
| Net margin | −5.6% | −4.7% | 2.7% | 12.4% | 22.4% | 9.8% | −12.6 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
