| USD billions | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 1.6 | 1.7 | 1.7 | 2.0 | 2.1 | 2.0 | −5.2% | |
| Cost of revenue | 1.2 | 1.4 | 1.4 | 1.6 | 1.9 | 1.6 | −13.6% | |
| Gross profit | 0.4 | 0.4 | 0.4 | 0.5 | 0.2 | 0.3 | +72.6% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +17.5% | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Operating expenses | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | −4.4% | |
| Operating income | (0.1) | (0.0) | 0.3 | 0.3 | 0.2 | 0.1 | −36.0% | |
| Interest expense | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | +12.3% | |
| Interest income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +25.2% | |
| Other income / expense | (0.1) | (0.2) | (0.0) | (0.0) | (0.1) | (0.1) | +26.1% | |
| Pre-tax income | 0.0 | 0.3 | 0.3 | 0.3 | 0.1 | 0.0 | −49.7% | |
| Income tax | 0.0 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | −39.1% | |
| Net income | 0.0 | 0.2 | 0.2 | 0.2 | 0.1 | 0.0 | −54.5% | |
| Discontinued operations | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −100.0% | |
| Other net income adjustments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| EPS, basic (per share) | 0.43 | 3.91 | 3.10 | 2.71 | 0.90 | 0.42 | −53.3% | |
| EPS, diluted (per share) | 0.36 | 3.86 | 2.80 | 2.26 | 0.82 | 0.40 | −51.2% | |
| EBITDA | 0.4 | 0.4 | 0.7 | 0.7 | 0.5 | 0.5 | +8.1% | |
| Depreciation & amortization | 0.3 | 0.3 | 0.3 | 0.4 | 0.3 | 0.4 | +21.2% | |
| Weighted average shares (shares) | 58,899,000 | 59,128,000 | 68,853,000 | 73,611,000 | 68,641,000 | 65,026,000 | −5.3% | |
| Weighted average diluted shares (shares) | 69,348,000 | 59,931,000 | 76,216,000 | 88,324,000 | 75,561,000 | 67,309,000 | −10.9% | |
| Gross margin | 22.3% | 21.6% | 21.6% | 23.7% | 9.7% | 17.6% | +7.9 pts | |
| Operating margin | −4.2% | −0.7% | 18.5% | 14.0% | 9.7% | 6.5% | −3.1 pts | |
| Net margin | 1.6% | 13.3% | 13.3% | 9.7% | 2.9% | 1.4% | −1.5 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.