| USD billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 0.9 | 1.5 | 1.7 | 1.2 | 1.4 | 1.5 | +4.0% | |
| Cost of revenue | 0.3 | 0.4 | 0.5 | 0.4 | 0.5 | 0.3 | −43.9% | |
| Gross profit | 0.6 | 0.8 | 1.2 | 0.8 | 0.9 | 1.2 | +30.7% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 0.1 | 0.2 | 0.1 | 0.1 | 0.2 | 0.2 | +16.4% | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | +46.7% | |
| Operating expenses | 0.4 | 0.5 | 0.5 | 0.5 | 0.6 | 0.8 | +46.3% | |
| Operating income | 0.4 | 0.6 | 0.7 | 0.2 | 0.4 | 0.4 | +5.3% | |
| Interest expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −9.7% | |
| Interest income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +8.9% | |
| Other income / expense | (0.0) | 0.0 | (0.0) | 0.0 | 0.0 | (0.1) | −321.2% | |
| Pre-tax income | 0.2 | 0.6 | 0.7 | 0.3 | 0.4 | 0.3 | −34.1% | |
| Income tax | 0.0 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | −16.3% | |
| Net income | 0.1 | 0.5 | 0.6 | 0.2 | 0.3 | 0.2 | −40.0% | |
| 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) | 0.10 | 0.35 | 0.47 | 0.20 | 0.26 | 0.16 | −38.5% | |
| EPS, diluted (per share) | 0.09 | 0.34 | 0.46 | 0.19 | 0.25 | 0.16 | −36.0% | |
| EBITDA | 0.3 | 0.7 | 0.9 | 0.4 | 0.5 | 0.4 | −27.4% | |
| Depreciation & amortization | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | +2.1% | |
| Weighted average shares (shares) | 1,454,293,000 | 1,402,463,000 | 1,288,485,000 | 1,206,186,000 | 1,160,057,000 | 1,135,741,342 | −2.1% | |
| Weighted average diluted shares (shares) | 1,478,342,000 | 1,440,045,000 | 1,327,309,000 | 1,207,055,000 | 1,189,076,000 | 1,135,741,342 | −4.5% | |
| Gross margin | 64.9% | 53.1% | 71.4% | 65.2% | 64.2% | 80.7% | +16.5 pts | |
| Operating margin | 41.5% | 37.9% | 42.4% | 20.8% | 24.4% | 24.7% | +0.3 pts | |
| Net margin | 14.7% | 32.9% | 35.1% | 20.0% | 20.8% | 12.0% | −8.8 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
Statements are reported in USD; the shares trade in GBP.
