| USD billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 10.6 | 13.9 | 20.8 | 6.3 | 25.1 | 26.2 | +4.3% | |
| Cost of revenue | 9.4 | 11.2 | 1.1 | 1.2 | 20.2 | 21.4 | +6.0% | |
| Gross profit | 1.1 | 2.6 | 4.3 | 5.1 | 4.9 | 4.8 | −2.5% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 1.0 | 1.3 | 1.5 | 1.8 | 1.1 | 0.0 | −100.0% | |
| Selling & marketing | 0.3 | 0.5 | 0.6 | 0.8 | 0.0 | 0.0 | — | |
| Operating expenses | 1.4 | 0.9 | 0.8 | 1.3 | 1.1 | 0.7 | −38.8% | |
| Operating income | 0.4 | 1.8 | 3.5 | 3.9 | 3.8 | 4.1 | +7.7% | |
| Interest expense | 0.4 | 0.4 | 0.4 | 0.6 | 0.0 | 0.8 | — | |
| Interest income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +5.0% | |
| Other income / expense | (0.9) | (0.6) | (0.3) | (0.5) | (0.7) | (0.7) | −7.5% | |
| Pre-tax income | (0.5) | 1.2 | 3.1 | 3.4 | 3.2 | 3.4 | +7.7% | |
| Income tax | (0.2) | 0.1 | 0.8 | 0.3 | 0.8 | 0.8 | +2.2% | |
| Net income | (0.3) | 1.1 | 2.4 | 3.1 | 2.4 | 2.6 | +9.5% | |
| 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) | (0.82) | 3.36 | 7.27 | 10.23 | 8.36 | 9.53 | +14.0% | |
| EPS, diluted (per share) | (0.82) | 3.34 | 7.24 | 10.18 | 8.33 | 9.51 | +14.2% | |
| EBITDA | 0.7 | 2.0 | 3.7 | 4.1 | 4.2 | 4.4 | +4.5% | |
| Depreciation & amortization | 0.3 | 0.2 | 0.2 | 0.2 | 0.4 | 0.2 | −44.4% | |
| Weighted average shares (shares) | 325,800,000 | 327,200,000 | 324,400,000 | 301,500,000 | 284,200,000 | 272,900,000 | −4.0% | |
| Weighted average diluted shares (shares) | 325,800,000 | 329,300,000 | 325,800,000 | 302,900,000 | 285,200,000 | 273,600,000 | −4.1% | |
| Gross margin | 10.9% | 18.8% | 20.6% | 81.5% | 19.6% | 18.3% | −1.3 pts | |
| Operating margin | 3.7% | 12.9% | 16.7% | 61.3% | 15.3% | 15.8% | +0.5 pts | |
| Net margin | −2.5% | 7.9% | 11.4% | 48.9% | 9.5% | 9.9% | +0.5 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
