| USD billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 3.4 | 2.7 | 2.7 | 3.0 | 3.1 | 3.2 | +2.2% | |
| Cost of revenue | 2.7 | 2.3 | 2.2 | 2.3 | 2.3 | 0.0 | −100.0% | |
| Gross profit | 0.7 | 0.5 | 0.5 | 0.7 | 0.8 | 0.0 | −100.0% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 0.4 | 0.4 | 0.3 | 0.4 | 0.4 | 0.2 | −49.5% | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Operating expenses | 0.8 | 0.7 | 0.6 | 0.7 | 0.8 | 3.2 | +322.5% | |
| Operating income | (0.1) | (0.2) | (0.0) | 0.0 | 0.0 | 0.0 | −71.0% | |
| Interest expense | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.0 | −100.0% | |
| Interest income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −35.4% | |
| Other income / expense | 0.2 | 0.1 | (0.2) | (0.2) | (0.2) | (0.3) | −14.1% | |
| Pre-tax income | 0.1 | (0.1) | (0.2) | (0.2) | (0.2) | (0.3) | −34.1% | |
| Income tax | 0.0 | (0.0) | (0.0) | 0.0 | 0.0 | 0.0 | −58.0% | |
| Net income | 0.1 | (0.1) | (0.2) | (0.2) | (0.2) | (0.3) | −30.1% | |
| 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) | 0.45 | (0.54) | (1.25) | (0.84) | (0.89) | (1.12) | −25.8% | |
| EPS, diluted (per share) | 0.44 | (0.54) | (1.25) | (0.84) | (0.89) | (1.12) | −25.8% | |
| EBITDA | 0.3 | 0.2 | 0.2 | 0.4 | 0.4 | 0.1 | −78.0% | |
| Depreciation & amortization | 0.4 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | −3.3% | |
| Weighted average shares (shares) | 183,498,000 | 184,975,000 | 190,463,000 | 225,209,080 | 227,525,000 | 235,177,000 | +3.4% | |
| Weighted average diluted shares (shares) | 184,386,000 | 184,975,000 | 190,463,000 | 225,209,000 | 227,525,000 | 235,177,000 | +3.4% | |
| Gross margin | 19.9% | 17.8% | 18.7% | 24.5% | 25.6% | 0.0% | −25.6 pts | |
| Operating margin | −2.9% | −7.9% | −1.6% | 0.6% | 1.5% | 0.4% | −1.1 pts | |
| Net margin | 2.4% | −3.6% | −8.7% | −6.3% | −6.5% | −8.2% | −1.8 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.