| USD billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 11.3 | 14.1 | 14.1 | 12.6 | 13.1 | 15.6 | +19.0% | |
| Cost of revenue | 7.5 | 9.1 | 9.5 | 8.5 | 9.0 | 10.1 | +12.3% | |
| Gross profit | 3.8 | 5.0 | 4.6 | 4.0 | 4.1 | 5.5 | +33.6% | |
| Research & development | 0.9 | 1.0 | 1.0 | 1.0 | 1.1 | 1.1 | +1.9% | |
| Selling, general & administrative | 1.7 | 1.8 | 1.8 | 1.8 | 1.5 | 2.1 | +36.0% | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Operating expenses | 2.6 | 2.8 | 2.9 | 2.8 | 2.6 | 3.2 | +21.8% | |
| Operating income | 1.3 | 2.1 | 1.8 | 1.3 | 1.5 | 2.3 | +54.1% | |
| Interest expense | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | +2.1% | |
| Interest income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −19.1% | |
| Other income / expense | (0.7) | 0.3 | 0.0 | (0.5) | (0.7) | (0.3) | +60.1% | |
| Pre-tax income | 0.6 | 2.4 | 1.8 | 0.8 | 0.8 | 2.1 | +152.4% | |
| Income tax | 0.1 | 0.5 | 0.4 | 0.2 | 0.2 | 0.3 | +40.3% | |
| Net income | 0.5 | 1.9 | 1.3 | 0.6 | 0.5 | 1.6 | +215.4% | |
| Discontinued operations | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Other net income adjustments | 0.0 | (0.0) | (0.1) | (0.1) | 0.0 | 0.0 | — | |
| EPS, basic (per share) | 0.54 | 1.30 | 1.56 | 0.69 | 0.59 | 1.87 | +216.9% | |
| EPS, diluted (per share) | 0.54 | 1.28 | 1.54 | 0.68 | 0.58 | 1.83 | +215.5% | |
| EBITDA | 2.4 | 4.2 | 3.5 | 2.5 | 2.5 | 3.7 | +49.9% | |
| Depreciation & amortization | 1.5 | 1.5 | 1.5 | 1.4 | 1.4 | 1.3 | −0.2% | |
| Weighted average shares (shares) | 761,000,000 | 828,000,000 | 843,000,000 | 848,000,000 | 853,000,000 | 855,000,000 | +0.2% | |
| Weighted average diluted shares (shares) | 772,000,000 | 844,000,000 | 857,000,000 | 859,000,000 | 869,000,000 | 871,000,000 | +0.2% | |
| Gross margin | 34.0% | 35.3% | 32.8% | 32.1% | 31.4% | 35.3% | +3.9 pts | |
| Operating margin | 11.4% | 15.2% | 12.4% | 10.5% | 11.5% | 14.9% | +3.4 pts | |
| Net margin | 4.5% | 13.5% | 9.3% | 4.6% | 3.9% | 10.2% | +6.4 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
