| USD billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 5.0 | 5.9 | 7.9 | 6.9 | 11.8 | 12.5 | +5.4% | |
| Cost of revenue | 1.2 | (0.0) | 0.9 | 0.0 | 11.8 | 4.8 | −59.6% | |
| Gross profit | 3.8 | 6.0 | 7.0 | 6.9 | 6.9 | 7.7 | +10.7% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 2.5 | 4.0 | 3.7 | 3.9 | 4.1 | 3.4 | −17.1% | |
| Selling & marketing | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | −100.0% | |
| Operating expenses | 2.5 | 4.0 | 3.7 | 3.9 | 4.1 | 5.0 | +23.5% | |
| Operating income | 1.3 | 2.0 | 3.2 | 3.1 | 2.3 | 2.7 | +16.6% | |
| Interest expense | 0.2 | 0.0 | 0.3 | 1.0 | 0.0 | 4.3 | — | |
| Interest income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 10.3 | — | |
| Other income / expense | (0.3) | (0.4) | (0.5) | (0.7) | 0.1 | 0.0 | −100.0% | |
| Pre-tax income | 1.0 | 1.6 | 2.8 | 2.4 | 2.4 | 2.7 | +11.9% | |
| Income tax | 0.2 | 0.3 | 0.5 | 0.4 | 0.4 | 0.5 | +3.6% | |
| Net income | 0.8 | 1.3 | 2.2 | 2.0 | 1.9 | 2.2 | +14.0% | |
| 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) | 0.70 | 0.91 | 1.47 | 1.26 | 1.24 | 1.41 | +13.7% | |
| EPS, diluted (per share) | 0.69 | 0.90 | 1.45 | 1.24 | 1.22 | 1.39 | +13.9% | |
| EBITDA | 1.1 | 1.9 | 3.0 | 2.6 | 2.3 | 3.5 | +49.7% | |
| Depreciation & amortization | 0.2 | 0.3 | 0.3 | 0.2 | 0.6 | 0.8 | +22.5% | |
| Weighted average shares (shares) | 1,017,117,000 | 1,262,435,000 | 1,441,279,000 | 1,446,449,000 | 1,451,421,000 | 1,479,000,000 | +1.9% | |
| Weighted average diluted shares (shares) | 1,032,683,000 | 1,286,733,000 | 1,465,220,000 | 1,468,016,000 | 1,476,442,000 | 1,505,000,000 | +1.9% | |
| Gross margin | 75.8% | 100.3% | 88.3% | 99.6% | 58.6% | 61.6% | +3.0 pts | |
| Operating margin | 25.3% | 33.8% | 40.8% | 44.1% | 19.5% | 21.5% | +2.1 pts | |
| Net margin | 16.4% | 21.8% | 28.4% | 28.1% | 16.4% | 17.7% | +1.3 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
