| USD billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 3.8 | 3.8 | 4.1 | 4.5 | 4.9 | 5.8 | +18.0% | |
| Cost of revenue | 2.9 | 3.1 | 3.4 | 3.7 | 4.0 | 6.0 | +49.4% | |
| Gross profit | 0.9 | 0.8 | 0.8 | 0.8 | 0.9 | (0.2) | −119.8% | |
| 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 | 0.1 | 0.1 | 0.1 | 0.2 | (1.1) | −606.0% | |
| Operating income | 0.7 | 0.6 | 0.5 | 0.7 | 0.7 | 0.9 | +26.5% | |
| Interest expense | 0.0 | 0.5 | 0.5 | 0.6 | 0.0 | 0.6 | — | |
| Interest income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Other income / expense | (0.4) | (0.5) | (0.6) | (0.8) | (0.7) | (0.6) | +1.5% | |
| Pre-tax income | 0.3 | 0.1 | (0.1) | (0.1) | 0.1 | 0.2 | +389.1% | |
| Income tax | (0.1) | 0.0 | (0.0) | (0.0) | (0.0) | (0.0) | +62.5% | |
| Net income | 0.4 | 0.0 | (0.0) | (0.0) | 0.1 | 0.3 | +209.8% | |
| Discontinued operations | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Other net income adjustments | (0.0) | (0.0) | (0.0) | 0.1 | 0.0 | 0.0 | — | |
| EPS, basic (per share) | 1.18 | 0.13 | (0.13) | (0.10) | 0.20 | 0.55 | +175.0% | |
| EPS, diluted (per share) | 1.17 | 0.13 | (0.13) | (0.10) | 0.19 | 0.54 | +184.2% | |
| EBITDA | 1.7 | 1.6 | 1.6 | 1.8 | 1.9 | 2.2 | +16.2% | |
| Depreciation & amortization | 1.0 | 1.0 | 1.1 | 1.2 | 1.2 | 1.3 | +9.9% | |
| Weighted average shares (shares) | 373,368,000 | 382,785,000 | 373,368,000 | 401,810,318 | 411,770,000 | 455,082,000 | +10.5% | |
| Weighted average diluted shares (shares) | 376,503,000 | 386,304,000 | 373,368,000 | 405,670,000 | 416,366,000 | 462,615,000 | +11.1% | |
| Gross margin | 23.7% | 19.9% | 18.3% | 17.2% | 18.6% | −3.1% | −21.7 pts | |
| Operating margin | 19.6% | 15.8% | 12.9% | 14.8% | 14.3% | 15.3% | +1.0 pts | |
| Net margin | 11.6% | 1.3% | −1.1% | −0.9% | 1.6% | 4.3% | +2.7 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
