| USD billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 11.8 | 12.7 | 14.2 | 15.3 | 15.7 | 16.1 | +2.2% | |
| Cost of revenue | 6.9 | 7.5 | 8.8 | 9.1 | 8.9 | 8.9 | +0.3% | |
| Gross profit | 4.9 | 5.2 | 5.4 | 6.2 | 6.8 | 7.2 | +4.6% | |
| Research & development | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | −2.4% | |
| Selling, general & administrative | 3.0 | 3.4 | 3.6 | 4.0 | 4.0 | 4.3 | +5.8% | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Operating expenses | 3.2 | 3.5 | 3.8 | 4.2 | 4.2 | 4.2 | +0.4% | |
| Operating income | 1.7 | 1.7 | 1.6 | 2.0 | 2.6 | 2.9 | +10.9% | |
| Interest expense | 0.2 | 0.2 | 0.3 | 0.4 | 0.3 | 0.3 | −10.0% | |
| Interest income | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | +12.6% | |
| Other income / expense | (0.5) | (0.3) | (0.3) | (0.2) | (0.0) | (0.4) | −749.5% | |
| Pre-tax income | 1.2 | 1.4 | 1.3 | 1.8 | 2.6 | 2.5 | −0.9% | |
| Income tax | 0.2 | 0.3 | 0.2 | 0.4 | 0.4 | 0.5 | +3.5% | |
| Net income | (1.2) | 1.1 | 1.1 | 1.4 | 2.1 | 2.1 | −1.7% | |
| Discontinued operations | (2.2) | 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) | (4.20) | 3.95 | 3.83 | 4.82 | 7.43 | 7.33 | −1.3% | |
| EPS, diluted (per share) | (4.20) | 3.91 | 3.81 | 4.79 | 7.37 | 7.28 | −1.2% | |
| EBITDA | 2.5 | 2.5 | 2.5 | 3.1 | 3.8 | 3.9 | +0.8% | |
| Depreciation & amortization | 0.8 | 0.8 | 0.9 | 0.9 | 0.9 | 1.0 | +4.4% | |
| Weighted average shares (shares) | 287,000,000 | 286,300,000 | 285,200,000 | 285,000,000 | 284,300,000 | 283,300,000 | −0.4% | |
| Weighted average diluted shares (shares) | 287,000,000 | 289,100,000 | 286,600,000 | 286,500,000 | 286,600,000 | 285,200,000 | −0.5% | |
| Gross margin | 41.5% | 41.0% | 38.2% | 40.4% | 43.5% | 44.5% | +1.0 pts | |
| Operating margin | 14.5% | 13.2% | 11.3% | 13.0% | 16.6% | 18.0% | +1.4 pts | |
| Net margin | −10.2% | 8.9% | 7.7% | 9.0% | 13.4% | 12.9% | −0.5 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
