| USD billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 1.5 | 1.4 | 1.6 | 1.7 | 1.8 | 1.9 | +6.4% | |
| Cost of revenue | 1.0 | 1.0 | 1.0 | 0.5 | 1.1 | 1.8 | +53.5% | |
| Gross profit | 0.5 | 0.4 | 1.1 | 1.1 | 0.6 | 0.1 | −80.1% | |
| 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 | (0.1) | 0.0 | +100.0% | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Operating expenses | 0.6 | 0.5 | 0.5 | 0.6 | (0.1) | (0.5) | −271.2% | |
| Operating income | 0.7 | 0.4 | 0.6 | 0.6 | 0.8 | 0.6 | −19.8% | |
| Interest expense | 0.2 | 0.2 | 0.2 | 0.2 | 0.0 | 0.3 | — | |
| Interest income | 0.2 | 0.2 | 0.2 | 0.0 | 0.0 | 0.0 | — | |
| Other income / expense | (0.1) | 0.1 | (0.2) | (0.2) | 0.1 | 0.1 | +75.2% | |
| Pre-tax income | 0.6 | 0.5 | 0.4 | 0.4 | 0.8 | 0.7 | −13.4% | |
| Income tax | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Net income | 0.6 | 0.5 | 0.4 | 0.4 | 0.7 | 0.7 | −9.7% | |
| 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) | 8.69 | 7.51 | 6.27 | 6.32 | 11.55 | 10.40 | −10.0% | |
| EPS, diluted (per share) | 8.68 | 7.51 | 6.27 | 6.32 | 11.54 | 10.40 | −9.9% | |
| EBITDA | 1.2 | 0.9 | 1.1 | 1.1 | 1.3 | 1.2 | −9.2% | |
| Depreciation & amortization | 0.5 | 0.5 | 0.5 | 0.5 | 0.6 | 0.6 | +4.7% | |
| Weighted average shares (shares) | 65,454,057 | 65,051,464 | 65,079,764 | 64,252,232 | 64,228,356 | 64,379,418 | +0.2% | |
| Weighted average diluted shares (shares) | 65,564,982 | 65,088,874 | 65,098,186 | 64,253,384 | 64,251,234 | 64,399,458 | +0.2% | |
| Gross margin | 33.1% | 30.5% | 69.9% | 68.3% | 35.3% | 6.6% | −28.7 pts | |
| Operating margin | 45.2% | 28.2% | 36.6% | 34.8% | 42.6% | 32.1% | −10.5 pts | |
| Net margin | 42.9% | 33.9% | 25.4% | 24.2% | 41.8% | 35.5% | −6.3 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.