| USD billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 14.5 | 18.3 | 20.0 | 17.5 | 15.6 | 17.7 | +13.0% | |
| Cost of revenue | 5.4 | 6.1 | 6.3 | 6.5 | 6.5 | 7.6 | +16.1% | |
| Gross profit | 9.1 | 12.2 | 13.8 | 11.0 | 9.1 | 10.1 | +10.9% | |
| Research & development | 1.5 | 1.6 | 1.7 | 1.9 | 2.0 | 2.1 | +6.3% | |
| Selling, general & administrative | 1.6 | 1.7 | 1.7 | 1.8 | 1.8 | 1.9 | +3.7% | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Operating expenses | 3.2 | 3.2 | 3.4 | 3.7 | 3.8 | 3.9 | +5.1% | |
| Operating income | 5.9 | 9.0 | 10.4 | 7.3 | 5.3 | 6.1 | +15.0% | |
| Interest expense | 0.2 | 0.2 | 0.2 | 0.4 | 0.5 | 0.5 | +6.9% | |
| Interest income | 0.2 | 0.2 | 0.2 | 0.0 | 0.0 | 0.0 | — | |
| Other income / expense | 0.1 | (0.1) | (0.4) | 0.1 | 0.1 | (0.4) | −483.9% | |
| Pre-tax income | 6.0 | 8.9 | 10.0 | 7.4 | 5.5 | 5.7 | +4.7% | |
| Income tax | 0.4 | 1.2 | 1.3 | 0.9 | 0.7 | 0.7 | +8.4% | |
| Net income | 5.6 | 7.7 | 8.7 | 6.5 | 4.8 | 5.0 | +4.7% | |
| 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 | +100.0% | |
| EPS, basic (per share) | 6.05 | 8.38 | 9.51 | 7.13 | 5.24 | 5.50 | +5.0% | |
| EPS, diluted (per share) | 5.97 | 8.27 | 9.41 | 7.07 | 5.20 | 5.45 | +4.8% | |
| EBITDA | 7.2 | 10.1 | 11.2 | 8.5 | 7.5 | 8.3 | +9.4% | |
| Depreciation & amortization | 1.0 | 1.0 | 1.0 | 1.2 | 1.6 | 2.0 | +26.5% | |
| Weighted average shares (shares) | 921,000,000 | 923,000,000 | 916,000,000 | 908,000,000 | 912,000,000 | 909,000,000 | −0.3% | |
| Weighted average diluted shares (shares) | 933,000,000 | 936,000,000 | 926,000,000 | 916,000,000 | 919,000,000 | 913,000,000 | −0.7% | |
| Gross margin | 62.7% | 66.7% | 68.8% | 62.9% | 58.1% | 57.0% | −1.1 pts | |
| Operating margin | 40.9% | 49.1% | 51.9% | 41.8% | 34.1% | 34.7% | +0.6 pts | |
| Net margin | 38.5% | 42.2% | 43.5% | 37.2% | 30.5% | 28.3% | −2.2 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
