| USD billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 2.4 | 3.1 | 3.3 | 5.2 | 4.7 | 5.8 | +23.4% | |
| Cost of revenue | 1.6 | 1.9 | 2.1 | 3.8 | 3.3 | 3.7 | +14.2% | |
| Gross profit | 0.8 | 1.2 | 1.3 | 1.4 | 1.5 | 2.1 | +43.9% | |
| Research & development | 0.3 | 0.3 | 0.4 | 0.5 | 0.5 | 0.6 | +20.9% | |
| Selling, general & administrative | 0.4 | 0.5 | 0.5 | 0.7 | 0.9 | 0.9 | +8.5% | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Operating expenses | 0.7 | 0.8 | 0.9 | 1.2 | 1.3 | 1.5 | +12.9% | |
| Operating income | 0.1 | 0.4 | 0.4 | 0.2 | 0.1 | 0.6 | +379.1% | |
| Interest expense | 0.1 | 0.1 | 0.1 | 0.3 | 0.3 | 0.2 | −15.7% | |
| Interest income | 0.1 | 0.1 | 0.1 | 0.3 | 0.0 | 0.0 | — | |
| Other income / expense | (0.1) | (0.1) | (0.1) | (0.6) | (0.3) | (0.5) | −83.1% | |
| Pre-tax income | (0.1) | 0.4 | 0.3 | (0.4) | (0.1) | 0.1 | +163.8% | |
| Income tax | 0.0 | 0.1 | 0.0 | (0.1) | 0.0 | 0.1 | +476.8% | |
| Net income | (0.1) | 0.3 | 0.2 | (0.3) | (0.2) | 0.0 | +131.6% | |
| 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) | (0.79) | 2.50 | 1.57 | (2.93) | (1.84) | (0.52) | +71.7% | |
| EPS, diluted (per share) | (0.79) | 2.37 | 1.45 | (2.93) | (1.84) | (0.52) | +71.7% | |
| EBITDA | 0.3 | 0.7 | 0.7 | 0.6 | 0.7 | 0.9 | +24.8% | |
| Depreciation & amortization | 0.2 | 0.3 | 0.3 | 0.7 | 0.6 | 0.5 | −4.1% | |
| Weighted average shares (shares) | 84,828,000 | 104,151,000 | 106,189,000 | 137,578,000 | 151,642,000 | 154,755,000 | +2.1% | |
| Weighted average diluted shares (shares) | 84,828,000 | 115,034,000 | 116,513,000 | 137,578,000 | 151,642,000 | 154,755,000 | +2.1% | |
| Gross margin | 34.4% | 39.2% | 38.2% | 27.3% | 30.9% | 36.1% | +5.1 pts | |
| Operating margin | 3.5% | 13.0% | 12.5% | 4.0% | 2.6% | 10.2% | +7.5 pts | |
| Net margin | −2.8% | 9.6% | 7.1% | −5.0% | −3.3% | 0.8% | +4.2 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
