| USD billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 3.1 | 1.4 | 1.6 | 1.7 | 2.1 | 2.2 | +6.7% | |
| Cost of revenue | 1.9 | 0.8 | 0.8 | 0.7 | 1.1 | 1.1 | +0.1% | |
| Gross profit | 1.1 | 0.7 | 0.7 | 1.0 | 1.0 | 1.2 | +13.6% | |
| Research & development | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | +31.8% | |
| Selling, general & administrative | 0.8 | 0.6 | 0.7 | 0.8 | 0.9 | 1.0 | +6.2% | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Operating expenses | 0.9 | 0.7 | 0.8 | 1.1 | 1.0 | 1.2 | +12.9% | |
| Operating income | 0.2 | (0.0) | (0.0) | (0.1) | (0.0) | 0.0 | +180.8% | |
| Interest expense | 0.1 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | +45.1% | |
| Interest income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +8050.0% | |
| Other income / expense | (0.2) | (0.1) | 0.0 | (0.0) | (0.8) | (1.2) | −41.9% | |
| Pre-tax income | 0.1 | (0.1) | (0.0) | (0.1) | (0.8) | (1.2) | −40.9% | |
| Income tax | (0.0) | (0.0) | 0.0 | (0.0) | 0.0 | 0.0 | +396.3% | |
| Net income | 0.1 | 0.1 | (0.0) | (0.0) | (0.8) | (1.2) | −43.3% | |
| Discontinued operations | (0.0) | 0.2 | 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) | 1.13 | 1.22 | (0.28) | (0.90) | (14.93) | (20.72) | −38.8% | |
| EPS, diluted (per share) | 1.11 | 1.22 | (0.28) | (0.90) | (14.93) | (20.72) | −38.8% | |
| EBITDA | 0.4 | 0.1 | 0.2 | 0.2 | (0.5) | 0.3 | +161.9% | |
| Depreciation & amortization | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | +3.3% | |
| Weighted average shares (shares) | 45,588,707 | 51,141,261 | 54,065,420 | 54,494,823 | 55,280,647 | 57,068,626 | +3.2% | |
| Weighted average diluted shares (shares) | 46,303,475 | 51,141,261 | 54,065,420 | 54,494,823 | 55,280,647 | 57,068,626 | +3.2% | |
| Gross margin | 37.0% | 46.1% | 47.2% | 58.2% | 48.7% | 51.9% | +3.2 pts | |
| Operating margin | 7.7% | −1.6% | −1.7% | −3.8% | −0.2% | 0.1% | +0.3 pts | |
| Net margin | 1.7% | 4.4% | −1.0% | −1.9% | −39.2% | −52.6% | −13.4 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.