| USD billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 3.9 | 4.2 | 4.3 | 4.5 | 5.2 | 8.8 | +68.8% | |
| Cost of revenue | 2.3 | 2.5 | 2.7 | 2.9 | 3.0 | 3.9 | +30.8% | |
| Gross profit | 1.6 | 1.7 | 1.6 | 1.6 | 2.2 | 4.8 | +118.9% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | +263.0% | |
| Selling & marketing | 0.1 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | — | |
| Operating expenses | 0.4 | 0.3 | 0.4 | 0.4 | 0.1 | 0.4 | +213.2% | |
| Operating income | 1.5 | 1.5 | 1.4 | 1.4 | 2.1 | 4.2 | +103.0% | |
| Interest expense | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | +404.3% | |
| Interest income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +112.1% | |
| Other income / expense | (0.3) | (0.3) | (0.3) | (0.2) | (0.1) | 1.1 | +1105.3% | |
| Pre-tax income | 1.2 | 1.3 | 1.2 | 1.2 | 2.0 | 5.3 | +167.2% | |
| Income tax | 0.4 | 0.4 | 0.4 | 0.5 | 0.7 | 1.7 | +137.3% | |
| Net income | 0.7 | 0.8 | 0.7 | 0.7 | 1.2 | 3.6 | +187.4% | |
| 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 | +100.0% | |
| EPS, basic (per share) | 0.82 | 0.92 | 0.78 | 0.77 | 1.39 | 4.00 | +187.8% | |
| EPS, diluted (per share) | 0.81 | 0.91 | 0.77 | 0.77 | 1.38 | 3.94 | +185.5% | |
| EBITDA | 2.0 | 2.1 | 2.0 | 2.1 | 2.7 | 5.3 | +99.1% | |
| Depreciation & amortization | 0.7 | 0.7 | 0.8 | 0.8 | 0.6 | 0.9 | +46.7% | |
| Weighted average shares (shares) | 894,418,974 | 901,648,010 | 906,514,697 | 893,318,864 | 894,882,000 | 894,972,803 | +0.0% | |
| Weighted average diluted shares (shares) | 889,841,717 | 893,497,539 | 893,916,246 | 895,037,887 | 895,504,000 | 897,339,333 | +0.2% | |
| Gross margin | 42.1% | 40.7% | 36.6% | 36.4% | 42.5% | 55.1% | +12.6 pts | |
| Operating margin | 37.5% | 36.9% | 32.7% | 31.6% | 40.2% | 48.4% | +8.2 pts | |
| Net margin | 18.6% | 18.8% | 16.6% | 15.6% | 23.9% | 40.8% | +16.8 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
