| USD billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 65.4 | 67.0 | 66.0 | 67.6 | 71.0 | 75.0 | +5.6% | |
| Cost of revenue | 55.6 | 56.4 | 55.6 | 59.0 | 62.6 | 65.6 | +4.8% | |
| Gross profit | 9.8 | 10.6 | 10.4 | 8.6 | 8.4 | 9.4 | +11.7% | |
| Research & development | 1.3 | 1.5 | 1.7 | 1.5 | 1.6 | 2.0 | +25.0% | |
| Selling, general & administrative | 0.2 | 1.2 | 0.9 | 0.5 | 0.0 | 0.0 | — | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Operating expenses | 1.3 | 1.5 | 1.7 | 0.1 | 1.6 | 2.0 | +25.0% | |
| Operating income | 8.5 | 9.1 | 8.7 | 8.5 | 6.8 | 7.4 | +8.5% | |
| Interest expense | 0.6 | 0.6 | 0.6 | 0.9 | 1.0 | 1.1 | +7.9% | |
| Interest income | 0.6 | 0.6 | 0.6 | 0.0 | 0.0 | 0.0 | — | |
| Other income / expense | (0.2) | (1.5) | (2.0) | (0.4) | (0.6) | (1.5) | −140.8% | |
| Pre-tax income | 8.2 | 7.6 | 6.7 | 8.1 | 6.2 | 5.9 | −4.8% | |
| Income tax | 1.3 | 1.2 | 0.9 | 1.2 | 0.9 | 0.9 | +2.4% | |
| Net income | 6.8 | 6.3 | 5.7 | 6.9 | 5.3 | 5.0 | −6.0% | |
| Discontinued operations | (0.1) | 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) | 24.40 | 22.85 | 21.74 | 27.65 | 22.39 | 21.56 | −3.7% | |
| EPS, diluted (per share) | 24.30 | 22.77 | 21.66 | 27.55 | 22.31 | 21.49 | −3.7% | |
| EBITDA | 10.1 | 9.5 | 8.7 | 10.2 | 8.8 | 8.7 | −1.0% | |
| Depreciation & amortization | 1.3 | 1.4 | 1.4 | 1.2 | 1.6 | 1.7 | +8.1% | |
| Weighted average shares (shares) | 280,000,000 | 276,400,000 | 263,700,000 | 250,300,000 | 238,300,000 | 232,700,000 | −2.3% | |
| Weighted average diluted shares (shares) | 281,200,000 | 277,400,000 | 264,600,000 | 251,200,000 | 239,200,000 | 233,500,000 | −2.4% | |
| Gross margin | 14.9% | 15.8% | 15.8% | 12.7% | 11.9% | 12.6% | +0.7 pts | |
| Operating margin | 12.9% | 13.6% | 13.2% | 12.6% | 9.6% | 9.9% | +0.3 pts | |
| Net margin | 10.4% | 9.4% | 8.7% | 10.2% | 7.5% | 6.7% | −0.8 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.