| USD billions | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 85.6 | 74.2 | 93.7 | 92.4 | 95.8 | 96.1 | +0.3% | |
| Cost of revenue | 0.0 | 0.0 | 0.0 | 0.0 | 1.6 | 0.0 | −100.0% | |
| Gross profit | 85.6 | 74.2 | 93.7 | 92.4 | 94.2 | 96.1 | +2.0% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 46.7 | 48.5 | 52.8 | 53.8 | 56.3 | 59.3 | +5.4% | |
| Selling & marketing | 1.9 | 1.7 | 1.9 | 1.8 | 1.9 | 2.0 | +1.5% | |
| Operating expenses | 52.8 | 48.5 | 52.8 | 53.8 | 56.3 | 59.3 | +5.4% | |
| Operating income | 32.8 | 25.7 | 40.9 | 38.6 | 39.5 | 36.7 | −7.0% | |
| Interest expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Interest income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Other income / expense | 0.0 | (6.7) | (7.0) | (7.7) | (11.2) | (7.5) | +32.9% | |
| Pre-tax income | 32.8 | 19.0 | 34.0 | 31.0 | 28.3 | 29.3 | +3.2% | |
| Income tax | 5.3 | 1.1 | 2.0 | 3.4 | 1.8 | 2.1 | +16.1% | |
| Net income | 26.0 | 16.5 | 30.6 | 26.0 | 26.5 | 27.1 | +2.3% | |
| Discontinued operations | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Other net income adjustments | (1.4) | (1.4) | (1.4) | (1.5) | 0.0 | 0.0 | — | |
| EPS, basic (per share) | 2.75 | 1.87 | 3.57 | 3.19 | 2.89 | 3.02 | +4.5% | |
| EPS, diluted (per share) | 2.75 | 1.87 | 3.57 | 3.19 | 3.08 | 3.21 | +4.2% | |
| EBITDA | 79.4 | 53.3 | 83.8 | 79.3 | 81.1 | 75.7 | −6.6% | |
| Depreciation & amortization | 1.7 | 1.8 | 1.9 | 2.0 | 2.1 | 2.2 | +6.4% | |
| Weighted average shares (shares) | 0 | 0 | 0 | 0 | 0 | 0 | — | |
| Weighted average diluted shares (shares) | 0 | 0 | 0 | 0 | 0 | 0 | — | |
| Gross margin | 100.0% | 100.0% | 100.0% | 100.0% | 98.3% | 100.0% | +1.7 pts | |
| Operating margin | 38.3% | 34.7% | 43.7% | 41.8% | 41.2% | 38.2% | −3.0 pts | |
| Net margin | 30.4% | 22.2% | 32.6% | 28.2% | 27.7% | 28.2% | +0.6 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.