| USD billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 7.5 | 9.6 | 6.6 | 10.0 | 11.3 | 12.6 | +11.2% | |
| Cost of revenue | 0.0 | 0.0 | 0.0 | 0.0 | 11.3 | 6.6 | −41.4% | |
| Gross profit | 7.5 | 9.6 | 6.6 | 10.0 | 5.6 | 6.0 | +7.0% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Operating expenses | 1.1 | 1.2 | 1.4 | 2.5 | 2.7 | 3.0 | +9.8% | |
| Operating income | 1.6 | 3.8 | (0.6) | 10.0 | 2.9 | 3.0 | +2.4% | |
| Interest expense | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | +0.0% | |
| Interest income | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | — | |
| Other income / expense | (0.1) | (0.1) | (7.3) | (7.7) | (0.1) | 0.0 | +100.0% | |
| Pre-tax income | 1.5 | 3.7 | (0.7) | 2.3 | 2.9 | 3.0 | +4.3% | |
| Income tax | 0.3 | 0.7 | (0.2) | 0.4 | 0.6 | 0.6 | +3.7% | |
| Net income | 1.2 | 2.9 | (0.5) | 1.8 | 2.3 | 2.4 | +4.4% | |
| 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) | 7.54 | 18.30 | (3.07) | 11.74 | 14.65 | 15.33 | +4.6% | |
| EPS, diluted (per share) | 7.49 | 18.11 | (3.07) | 11.66 | 14.52 | 15.17 | +4.5% | |
| EBITDA | 1.6 | 3.8 | (0.5) | 2.3 | 2.9 | 3.2 | +10.0% | |
| Depreciation & amortization | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | +29.2% | |
| Weighted average shares (shares) | 161,200,000 | 161,000,000 | 158,800,000 | 157,000,000 | 156,400,000 | 156,100,000 | −0.2% | |
| Weighted average diluted shares (shares) | 162,400,000 | 162,700,000 | 158,800,000 | 158,100,000 | 157,800,000 | 157,700,000 | −0.1% | |
| Gross margin | 100.0% | 100.0% | 99.9% | 100.0% | 49.4% | 47.5% | −1.9 pts | |
| Operating margin | 20.6% | 39.0% | −9.8% | 100.0% | 25.7% | 23.6% | −2.0 pts | |
| Net margin | 16.1% | 30.6% | −7.4% | 18.4% | 20.2% | 19.0% | −1.2 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
