| USD billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 1.4 | 3.7 | 9.5 | 5.7 | 5.5 | 7.3 | +33.6% | |
| Cost of revenue | 1.1 | 1.6 | 3.4 | 1.5 | 3.8 | 4.5 | +19.6% | |
| Gross profit | 0.3 | 2.1 | 6.1 | 4.1 | 1.7 | 2.8 | +64.7% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 0.1 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | +7.0% | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Operating expenses | 0.1 | 0.2 | 0.3 | 2.0 | 0.3 | 0.7 | +128.1% | |
| Operating income | 0.2 | 1.9 | 5.7 | 2.2 | 1.4 | 2.1 | +50.9% | |
| Interest expense | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | +93.4% | |
| Interest income | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.0 | −77.4% | |
| Other income / expense | 0.0 | (0.4) | (0.6) | (0.0) | (0.0) | 0.2 | +479.5% | |
| Pre-tax income | 0.2 | 1.5 | 5.2 | 2.1 | 1.3 | 2.3 | +68.3% | |
| Income tax | 0.0 | 0.3 | 1.1 | 0.5 | 0.2 | 0.5 | +143.8% | |
| Net income | 0.2 | 1.2 | 4.1 | 1.6 | 1.1 | 1.7 | +53.2% | |
| 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) | 0.50 | 2.30 | 5.10 | 2.14 | 1.51 | 2.26 | +49.7% | |
| EPS, diluted (per share) | 0.50 | 2.29 | 5.08 | 2.13 | 1.50 | 2.26 | +50.7% | |
| EBITDA | 0.7 | 2.3 | 6.8 | 3.8 | 3.3 | 4.5 | +35.5% | |
| Depreciation & amortization | 0.4 | 0.7 | 1.6 | 1.6 | 1.8 | 2.4 | +28.5% | |
| Weighted average shares (shares) | 398,521,000 | 503,000,000 | 796,000,000 | 756,000,000 | 742,000,000 | 761,000,000 | +2.6% | |
| Weighted average diluted shares (shares) | 400,522,000 | 504,000,000 | 799,000,000 | 760,000,000 | 745,000,000 | 761,014,000 | +2.1% | |
| Gross margin | 24.2% | 56.0% | 63.8% | 73.0% | 31.0% | 38.2% | +7.2 pts | |
| Operating margin | 16.7% | 51.6% | 60.4% | 37.9% | 25.4% | 28.7% | +3.3 pts | |
| Net margin | 14.3% | 31.6% | 42.7% | 28.6% | 20.5% | 23.5% | +3.0 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
