| USD billions | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 14.4 | 14.2 | 22.8 | 22.8 | 22.9 | 25.9 | +13.4% | |
| Cost of revenue | 11.7 | 10.1 | 11.9 | 13.1 | 13.6 | 16.3 | +19.7% | |
| Gross profit | 2.7 | 4.1 | 10.9 | 9.7 | 9.2 | 9.6 | +4.1% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 0.6 | 0.4 | 0.4 | 0.6 | 0.7 | 0.7 | +12.2% | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Operating expenses | 1.8 | 1.7 | 2.7 | 2.4 | 3.0 | 3.1 | +2.8% | |
| Operating income | 0.6 | 2.1 | 8.4 | 7.1 | 6.2 | 6.5 | +4.7% | |
| Interest expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Interest income | 0.5 | 0.6 | 0.6 | 0.4 | 0.0 | 0.0 | — | |
| Other income / expense | (0.8) | (0.6) | (0.7) | (0.3) | (0.2) | (0.1) | +28.9% | |
| Pre-tax income | 0.3 | 1.8 | 7.7 | 6.7 | 6.0 | 6.4 | +5.8% | |
| Income tax | 0.5 | 0.9 | 2.3 | 2.3 | 2.3 | 2.2 | −2.2% | |
| Net income | (0.2) | 0.6 | 4.3 | 3.5 | 1.8 | 2.2 | +19.7% | |
| 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 | +100.0% | |
| EPS, basic (per share) | (0.17) | 0.41 | 2.90 | 2.39 | 1.28 | 1.53 | +19.5% | |
| EPS, diluted (per share) | (0.17) | 0.41 | 2.90 | 2.39 | 1.28 | 1.52 | +18.8% | |
| EBITDA | 2.3 | 3.8 | 10.6 | 9.3 | 8.5 | 9.1 | +7.6% | |
| Depreciation & amortization | 1.6 | 1.8 | 2.2 | 2.3 | 2.3 | 2.6 | +14.3% | |
| Weighted average shares (shares) | 1,441,176,470 | 1,453,658,536 | 1,482,413,793 | 1,448,117,154 | 1,439,062,500 | 1,450,000,000 | +0.8% | |
| Weighted average diluted shares (shares) | 1,451,000,000 | 1,461,000,000 | 1,482,000,000 | 1,451,000,000 | 1,443,000,000 | 1,443,000,000 | +0.0% | |
| Gross margin | 18.7% | 28.7% | 47.7% | 42.6% | 40.4% | 37.1% | −3.3 pts | |
| Operating margin | 4.3% | 14.6% | 36.7% | 31.0% | 27.2% | 25.2% | −2.1 pts | |
| Net margin | −1.7% | 4.2% | 18.8% | 15.2% | 8.1% | 8.5% | +0.4 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
