| USD billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 1.7 | 2.1 | 3.3 | 4.1 | 5.3 | 5.7 | +8.4% | |
| Cost of revenue | 0.1 | 0.1 | 0.2 | 0.3 | 2.8 | 5.5 | +97.5% | |
| Gross profit | 1.5 | 1.9 | 3.1 | 3.8 | 2.5 | 0.3 | −89.2% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.0 | −100.0% | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Operating expenses | 0.1 | 1.0 | 0.1 | 0.1 | 0.2 | (2.3) | −1425.1% | |
| Operating income | 0.8 | 1.0 | 1.1 | 1.7 | 2.4 | 2.6 | +10.2% | |
| Interest expense | 0.3 | 0.3 | 0.4 | 0.8 | 1.0 | 1.1 | +10.8% | |
| Interest income | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 | 0.0 | — | |
| Other income / expense | 0.0 | (0.2) | (0.2) | (0.8) | (1.4) | (1.4) | −1.3% | |
| Pre-tax income | 0.4 | 0.4 | 0.9 | 0.9 | 0.9 | 1.2 | +23.7% | |
| Income tax | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | +28.1% | |
| Net income | 0.4 | 0.4 | 0.9 | 0.9 | 0.9 | 1.1 | +23.0% | |
| 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) | 1.15 | 0.87 | 1.42 | 1.26 | 0.98 | 1.17 | +19.4% | |
| EPS, diluted (per share) | 1.14 | 0.87 | 1.42 | 1.26 | 0.98 | 1.16 | +18.4% | |
| EBITDA | 1.5 | 1.9 | 2.8 | 3.6 | 4.7 | 4.8 | +1.4% | |
| Depreciation & amortization | 0.7 | 0.9 | 1.7 | 1.9 | 2.4 | 2.5 | +5.4% | |
| Weighted average shares (shares) | 345,280,126 | 414,535,283 | 611,765,815 | 692,298,000 | 862,959,000 | 907,169,000 | +5.1% | |
| Weighted average diluted shares (shares) | 345,415,258 | 414,769,846 | 612,180,519 | 693,024,000 | 865,842,000 | 911,015,000 | +5.2% | |
| Gross margin | 93.7% | 93.6% | 93.2% | 92.2% | 47.7% | 4.7% | −43.0 pts | |
| Operating margin | 50.9% | 46.3% | 32.6% | 41.5% | 44.4% | 45.1% | +0.7 pts | |
| Net margin | 23.9% | 17.3% | 26.0% | 21.4% | 16.2% | 18.4% | +2.2 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
