| USD billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 9.9 | 11.9 | 12.7 | 14.2 | 16.7 | 20.1 | +19.9% | |
| Cost of revenue | 4.3 | 4.4 | 5.0 | 4.4 | 6.5 | 7.0 | +8.3% | |
| Gross profit | 5.6 | 7.5 | 7.7 | 9.8 | 10.3 | 13.1 | +27.2% | |
| Research & development | 1.1 | 1.2 | 1.3 | 1.4 | 1.6 | 2.1 | +27.1% | |
| Selling, general & administrative | 3.8 | 4.4 | 4.5 | 5.2 | 6.0 | 6.9 | +15.1% | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Operating expenses | 5.0 | 5.5 | 5.9 | 7.5 | 7.6 | 9.0 | +17.7% | |
| Operating income | 0.6 | 1.9 | 1.8 | 2.3 | 2.6 | 4.1 | +54.5% | |
| Interest expense | 0.5 | 0.3 | 0.5 | 0.3 | 0.4 | 0.3 | −16.0% | |
| Interest income | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | −72.9% | |
| Other income / expense | (0.7) | (0.8) | (0.7) | (0.4) | (0.4) | (0.7) | −94.3% | |
| Pre-tax income | (0.1) | 1.1 | 1.1 | 2.0 | 2.3 | 3.4 | +48.3% | |
| Income tax | 0.0 | 0.0 | 0.4 | 0.4 | 0.4 | 0.5 | +13.1% | |
| Net income | (0.1) | 1.0 | 0.7 | 1.6 | 1.9 | 2.9 | +55.7% | |
| 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) | (0.08) | 0.69 | 0.45 | 1.08 | 1.26 | 1.96 | +55.6% | |
| EPS, diluted (per share) | (0.08) | 0.69 | 0.45 | 1.07 | 1.25 | 1.94 | +55.2% | |
| EBITDA | 1.5 | 2.9 | 2.7 | 3.6 | 3.9 | 5.4 | +38.0% | |
| Depreciation & amortization | 1.1 | 1.1 | 1.1 | 1.2 | 1.3 | 1.4 | +7.8% | |
| Weighted average shares (shares) | 1,416,700,000 | 1,422,300,000 | 1,430,500,000 | 1,453,000,000 | 1,471,500,000 | 1,480,400,000 | +0.6% | |
| Weighted average diluted shares (shares) | 1,416,700,000 | 1,433,800,000 | 1,439,700,000 | 1,463,500,000 | 1,485,900,000 | 1,494,500,000 | +0.6% | |
| Gross margin | 56.2% | 62.8% | 60.8% | 69.2% | 61.3% | 65.0% | +3.7 pts | |
| Operating margin | 6.1% | 16.2% | 14.4% | 16.5% | 15.7% | 20.3% | +4.5 pts | |
| Net margin | −0.8% | 8.7% | 5.5% | 11.2% | 11.1% | 14.4% | +3.3 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
