| USD billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 4.4 | 5.7 | 6.2 | 7.1 | 8.4 | 10.1 | +20.5% | |
| Cost of revenue | 1.5 | 1.8 | 2.0 | 2.4 | 2.7 | 3.4 | +25.4% | |
| Gross profit | 2.8 | 3.9 | 4.2 | 4.7 | 5.6 | 6.7 | +18.1% | |
| Research & development | 0.6 | 0.7 | 0.9 | 1.0 | 1.1 | 1.3 | +14.5% | |
| Selling, general & administrative | 1.2 | 1.5 | 1.7 | 2.0 | 2.1 | 2.4 | +11.4% | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Operating expenses | 1.8 | 2.1 | 2.6 | 3.0 | 3.3 | 3.7 | +12.9% | |
| Operating income | 1.0 | 1.8 | 1.6 | 1.8 | 2.3 | 2.9 | +25.4% | |
| Interest expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Interest income | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.4 | — | |
| Other income / expense | 0.2 | 0.1 | 0.0 | 0.2 | 0.3 | 0.4 | +12.6% | |
| Pre-tax income | 1.2 | 1.9 | 1.6 | 2.0 | 2.7 | 3.3 | +23.8% | |
| Income tax | 0.1 | 0.2 | 0.3 | 0.1 | 0.3 | 0.4 | +29.3% | |
| Net income | 1.1 | 1.7 | 1.3 | 1.8 | 2.3 | 2.9 | +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) | 3.02 | 4.79 | 3.72 | 5.12 | 6.54 | 8.00 | +22.3% | |
| EPS, diluted (per share) | 2.94 | 4.66 | 3.65 | 5.03 | 6.42 | 7.87 | +22.6% | |
| EBITDA | 1.3 | 2.1 | 2.0 | 2.2 | 2.8 | 3.6 | +27.3% | |
| Depreciation & amortization | 0.3 | 0.3 | 0.4 | 0.4 | 0.5 | 0.6 | +37.2% | |
| Weighted average shares (shares) | 351,000,024 | 356,100,000 | 355,700,000 | 351,200,000 | 355,200,000 | 356,900,000 | +0.5% | |
| Weighted average diluted shares (shares) | 360,900,025 | 365,800,000 | 362,000,000 | 357,400,000 | 362,000,000 | 362,700,000 | +0.2% | |
| Gross margin | 65.1% | 69.0% | 67.3% | 66.4% | 67.5% | 66.1% | −1.3 pts | |
| Operating margin | 24.1% | 31.9% | 25.3% | 24.8% | 28.1% | 29.3% | +1.1 pts | |
| Net margin | 24.3% | 29.9% | 21.3% | 25.2% | 27.8% | 28.4% | +0.6 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
