| USD billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 1.1 | 1.1 | 1.2 | 1.4 | 1.5 | 1.6 | +6.7% | |
| Cost of revenue | 0.6 | 0.6 | 0.3 | 0.4 | 0.8 | 1.3 | +53.1% | |
| Gross profit | 0.5 | 0.5 | 0.5 | 1.0 | 0.6 | 0.3 | −54.1% | |
| 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 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | (0.3) | −364.5% | |
| Operating income | 0.3 | 0.5 | 0.5 | 0.9 | 0.5 | 0.6 | +12.5% | |
| Interest expense | 0.2 | 0.2 | 0.2 | 0.2 | 0.0 | 0.0 | — | |
| Interest income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −20.1% | |
| Other income / expense | 0.0 | (0.1) | 0.0 | (0.5) | (0.1) | (0.0) | +61.2% | |
| Pre-tax income | 0.0 | 0.4 | 0.5 | 0.4 | 0.4 | 0.5 | +32.0% | |
| Income tax | (0.0) | 0.0 | (0.0) | 0.0 | 0.0 | 0.0 | −100.0% | |
| Net income | 0.0 | 0.4 | 0.5 | 0.4 | 0.4 | 0.5 | +31.7% | |
| 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) | 0.27 | 2.12 | 2.82 | 2.04 | 2.12 | 2.90 | +36.8% | |
| EPS, diluted (per share) | 0.26 | 2.12 | 2.81 | 2.04 | 2.11 | 2.82 | +33.6% | |
| EBITDA | 0.6 | 0.7 | 0.7 | 0.8 | 0.9 | 1.0 | +7.4% | |
| Depreciation & amortization | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | +2.6% | |
| Weighted average shares (shares) | 169,231,000 | 170,236,000 | 171,404,000 | 176,085,000 | 182,817,000 | 181,921,000 | −0.5% | |
| Weighted average diluted shares (shares) | 169,460,000 | 170,694,000 | 171,791,000 | 176,371,000 | 183,040,000 | 182,234,000 | −0.4% | |
| Gross margin | 43.7% | 46.0% | 46.3% | 71.2% | 43.2% | 18.6% | −24.6 pts | |
| Operating margin | 25.1% | 40.8% | 39.5% | 64.0% | 35.6% | 37.5% | +1.9 pts | |
| Net margin | 4.1% | 32.7% | 41.1% | 26.6% | 27.5% | 33.9% | +6.5 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.