| USD billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 2.4 | 3.5 | 5.4 | 3.7 | 6.2 | 10.2 | +65.6% | |
| Cost of revenue | 1.8 | 2.5 | 2.8 | 2.4 | 3.6 | 6.1 | +70.0% | |
| Gross profit | 0.6 | 1.0 | 2.5 | 1.3 | 2.5 | 4.1 | +59.5% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 0.0 | 0.1 | 0.2 | 0.2 | 0.3 | 0.4 | +34.9% | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | −100.0% | |
| Operating expenses | 1.3 | 0.4 | 0.0 | 0.4 | 0.9 | 0.4 | −53.8% | |
| Operating income | (0.7) | 0.6 | 2.5 | 0.9 | 1.6 | 3.6 | +121.1% | |
| Interest expense | 0.3 | 0.2 | 0.2 | 0.3 | 0.3 | 0.4 | +8.9% | |
| Interest income | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | +121.2% | |
| Other income / expense | (0.3) | (0.3) | (0.1) | (0.3) | (0.4) | (0.8) | −82.8% | |
| Pre-tax income | (1.0) | 0.3 | 2.5 | 0.6 | 1.2 | 2.9 | +134.6% | |
| Income tax | (0.2) | 0.2 | 2.5 | 0.6 | 1.3 | 3.0 | +132.1% | |
| Net income | (0.8) | 0.1 | 0.0 | 0.0 | (0.1) | (0.2) | −99.8% | |
| Discontinued operations | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Other net income adjustments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| EPS, basic (per share) | (1.10) | 0.12 | 0.01 | 0.06 | (0.10) | (0.16) | −60.0% | |
| EPS, diluted (per share) | (1.10) | 0.12 | 0.01 | 0.06 | (0.10) | (0.16) | −60.0% | |
| EBITDA | 0.5 | 1.9 | 4.2 | 2.3 | 3.3 | 6.3 | +90.4% | |
| Depreciation & amortization | 1.2 | 1.4 | 1.5 | 1.4 | 1.7 | 3.0 | +69.6% | |
| Weighted average shares (shares) | 705,000,000 | 871,200,000 | 899,800,000 | 804,000,000 | 990,000,000 | 1,710,000,000 | +72.7% | |
| Weighted average diluted shares (shares) | 705,000,000 | 872,500,000 | 912,100,000 | 806,000,000 | 990,000,000 | 1,677,000,000 | +69.4% | |
| Gross margin | 23.5% | 29.5% | 47.2% | 36.0% | 41.3% | 39.8% | −1.5 pts | |
| Operating margin | −28.5% | 18.4% | 47.1% | 25.1% | 26.8% | 35.7% | +9.0 pts | |
| Net margin | −32.3% | 2.9% | 0.1% | 1.2% | −1.5% | −1.8% | −0.3 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.
