| USD billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 4.4 | 6.3 | 7.2 | 4.1 | 5.9 | 8.8 | +48.7% | |
| Cost of revenue | 1.2 | 1.2 | 1.5 | 2.0 | 4.6 | 7.5 | +61.4% | |
| Gross profit | 3.3 | 5.1 | 5.7 | 2.0 | 1.3 | 1.3 | +2.3% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 0.3 | 0.3 | 0.3 | 0.4 | 0.3 | 0.0 | −100.0% | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Operating expenses | 1.9 | 1.9 | 2.2 | (1.7) | (2.0) | (2.0) | +1.3% | |
| Operating income | 1.7 | 3.2 | 3.5 | 3.7 | 3.3 | 3.3 | +0.1% | |
| Interest expense | 0.3 | 0.3 | 0.3 | 0.0 | 0.9 | 1.0 | +16.0% | |
| Interest income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Other income / expense | (0.4) | 0.1 | 0.2 | (0.2) | 0.8 | 0.5 | −41.5% | |
| Pre-tax income | 1.7 | 3.3 | 3.7 | 3.5 | 4.1 | 3.8 | −8.4% | |
| Income tax | 0.1 | 0.2 | 0.1 | 0.2 | 0.2 | 0.2 | +22.2% | |
| Net income | 1.5 | 2.9 | 3.4 | 3.1 | 3.7 | 3.3 | −10.8% | |
| Discontinued operations | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Other net income adjustments | (0.1) | (0.2) | (0.2) | (0.2) | 0.0 | 0.0 | — | |
| EPS, basic (per share) | 1.97 | 3.86 | 4.15 | 3.30 | 4.02 | 3.58 | −10.9% | |
| EPS, diluted (per share) | 1.95 | 3.84 | 4.13 | 3.21 | 4.01 | 3.56 | −11.2% | |
| EBITDA | 3.2 | 3.6 | 4.4 | 5.9 | 7.6 | 7.4 | −2.1% | |
| Depreciation & amortization | 3.2 | 1.6 | 1.8 | 2.5 | 2.6 | 2.6 | +1.8% | |
| Weighted average shares (shares) | 749,060,000 | 760,312,000 | 808,910,000 | 928,140,374 | 926,172,000 | 928,473,000 | +0.2% | |
| Weighted average diluted shares (shares) | 775,151,000 | 785,711,000 | 834,843,000 | 951,791,000 | 953,590,000 | 956,832,000 | +0.3% | |
| Gross margin | 73.6% | 80.3% | 78.9% | 50.4% | 21.6% | 14.8% | −6.7 pts | |
| Operating margin | 38.0% | 50.5% | 48.4% | 91.5% | 55.4% | 37.3% | −18.1 pts | |
| Net margin | 33.4% | 46.3% | 47.0% | 75.5% | 63.1% | 37.9% | −25.3 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
