| USD billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 26.9 | 27.9 | 28.1 | 29.1 | 30.1 | 34.3 | +14.1% | |
| Cost of revenue | 18.9 | 18.8 | 19.3 | 18.9 | 20.5 | 24.4 | +19.1% | |
| Gross profit | 8.1 | 9.1 | 8.8 | 10.2 | 9.6 | 9.9 | +3.3% | |
| Research & development | 1.9 | 2.0 | 2.0 | 2.3 | 2.2 | 2.5 | +12.1% | |
| Selling, general & administrative | 4.6 | 4.9 | 4.9 | 5.2 | 4.9 | 5.7 | +17.1% | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Operating expenses | 6.5 | 6.9 | 7.0 | 8.2 | 7.1 | 8.2 | +15.5% | |
| Operating income | 1.6 | 2.2 | 1.8 | 2.1 | 2.4 | 1.6 | −32.5% | |
| Interest expense | 0.3 | 0.1 | 1.0 | 0.0 | 0.0 | 0.2 | +280.4% | |
| Interest income | 0.3 | 0.3 | 0.2 | 0.1 | 0.0 | 0.0 | — | |
| Other income / expense | (2.0) | 1.4 | (1.0) | 0.1 | 0.5 | (1.9) | −472.4% | |
| Pre-tax income | (0.4) | 3.6 | 0.9 | 2.2 | 3.0 | (0.3) | −109.7% | |
| Income tax | (0.1) | 0.2 | 0.0 | 0.2 | 0.4 | (0.3) | −191.4% | |
| Net income | (0.3) | 3.4 | 0.9 | 2.0 | 2.6 | 0.1 | −97.8% | |
| 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) | (0.25) | 2.62 | 0.67 | 1.56 | 1.95 | (0.04) | −102.3% | |
| EPS, diluted (per share) | (0.25) | 2.58 | 0.66 | 1.54 | 1.91 | (0.04) | −102.3% | |
| EBITDA | 4.3 | 4.9 | 4.4 | 5.1 | 5.6 | 2.6 | −52.8% | |
| Depreciation & amortization | 2.6 | 2.6 | 2.5 | 2.6 | 2.6 | 2.7 | +6.7% | |
| Weighted average shares (shares) | 1,294,000,000 | 1,309,000,000 | 1,303,000,000 | 1,299,000,000 | 1,309,000,000 | 1,324,000,000 | +1.1% | |
| Weighted average diluted shares (shares) | 1,294,000,000 | 1,330,000,000 | 1,322,000,000 | 1,316,000,000 | 1,337,000,000 | 1,324,000,000 | −1.0% | |
| Gross margin | 29.9% | 32.7% | 31.4% | 35.1% | 31.8% | 28.8% | −3.0 pts | |
| Operating margin | 5.8% | 7.9% | 6.5% | 7.2% | 8.1% | 4.8% | −3.3 pts | |
| Net margin | −1.2% | 12.3% | 3.1% | 7.0% | 8.6% | 0.2% | −8.4 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
