| USD billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 18.7 | 23.5 | 28.8 | 35.1 | 33.7 | 28.4 | −15.5% | |
| Cost of revenue | 16.2 | 20.3 | 24.1 | 28.2 | 27.3 | 24.2 | −11.4% | |
| Gross profit | 2.5 | 3.3 | 4.7 | 7.0 | 6.4 | 4.3 | −33.1% | |
| Research & development | 0.3 | 0.3 | 0.3 | 0.4 | 0.5 | 0.4 | −1.6% | |
| Selling, general & administrative | 0.6 | 0.7 | 0.7 | 0.5 | 0.8 | 0.9 | +5.0% | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Operating expenses | 0.9 | 1.0 | 1.1 | 0.9 | 1.3 | 1.3 | +2.6% | |
| Operating income | 1.7 | 2.3 | 3.7 | 6.0 | 5.1 | 3.0 | −41.9% | |
| Interest expense | 0.0 | 0.0 | 0.0 | 0.6 | 0.0 | 0.3 | +814.1% | |
| Interest income | 0.0 | 0.0 | 0.1 | 0.3 | 0.4 | 0.3 | −11.6% | |
| Other income / expense | (0.0) | 0.1 | 0.2 | (0.3) | 0.3 | 0.1 | −79.3% | |
| Pre-tax income | 1.7 | 2.4 | 3.8 | 5.7 | 5.4 | 3.0 | −44.0% | |
| Income tax | 0.4 | 0.5 | 0.8 | 1.1 | 1.2 | 0.6 | −47.7% | |
| Net income | 1.3 | 1.9 | 3.0 | 4.6 | 4.2 | 2.4 | −42.9% | |
| 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) | 2.50 | 3.58 | 5.76 | 8.78 | 7.92 | 4.52 | −42.9% | |
| EPS, diluted (per share) | 2.49 | 3.57 | 5.75 | 8.76 | 7.90 | 4.51 | −42.9% | |
| EBITDA | 2.6 | 3.3 | 4.6 | 6.5 | 6.3 | 4.1 | −34.9% | |
| Depreciation & amortization | 0.9 | 0.9 | 0.8 | 0.4 | 0.9 | 0.8 | −9.8% | |
| Weighted average shares (shares) | 520,199,979 | 521,699,979 | 522,599,979 | 523,900,000 | 525,299,999 | 525,900,000 | +0.1% | |
| Weighted average diluted shares (shares) | 521,099,979 | 522,599,979 | 523,349,979 | 525,000,000 | 526,600,000 | 526,799,999 | +0.0% | |
| Gross margin | 13.6% | 13.9% | 16.5% | 19.8% | 18.9% | 15.0% | −3.9 pts | |
| Operating margin | 8.9% | 9.7% | 12.7% | 17.2% | 15.2% | 10.4% | −4.7 pts | |
| Net margin | 6.9% | 7.9% | 10.4% | 13.1% | 12.4% | 8.4% | −4.0 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.