| USD billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 23.9 | 27.5 | 33.2 | 35.8 | 51.6 | 63.9 | +23.9% | |
| Cost of revenue | 12.7 | 12.6 | 12.6 | 12.5 | 22.1 | 22.5 | +2.2% | |
| Gross profit | 11.2 | 14.9 | 20.6 | 23.3 | 29.5 | 41.3 | +40.0% | |
| Research & development | 5.0 | 4.9 | 4.9 | 5.3 | 9.3 | 11.0 | +17.9% | |
| Selling, general & administrative | 1.8 | 1.3 | 1.4 | 1.6 | 5.0 | 4.0 | −19.4% | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Operating expenses | 6.8 | 6.2 | 6.3 | 6.8 | 14.3 | 15.0 | +4.9% | |
| Operating income | 4.4 | 8.7 | 14.3 | 16.5 | 15.3 | 26.4 | +72.9% | |
| Interest expense | 1.8 | 1.9 | 1.7 | 1.6 | 4.0 | 3.2 | −18.8% | |
| Interest income | 0.1 | 0.0 | 0.1 | 0.5 | 0.5 | 0.3 | −24.7% | |
| Other income / expense | (1.9) | (1.9) | (1.9) | (1.4) | (5.3) | (3.6) | +31.8% | |
| Pre-tax income | 2.4 | 6.8 | 12.4 | 15.1 | 9.9 | 22.7 | +129.2% | |
| Income tax | (0.5) | 0.0 | 0.9 | 1.0 | 3.7 | (0.4) | −110.6% | |
| Net income | 3.0 | 6.7 | 11.5 | 14.1 | 5.9 | 23.1 | +292.3% | |
| Discontinued operations | (0.0) | 0.0 | 0.0 | 0.0 | (0.3) | 0.0 | +100.0% | |
| Other net income adjustments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| EPS, basic (per share) | 6.99 | 1.57 | 2.74 | 3.39 | 1.27 | 4.91 | +286.6% | |
| EPS, diluted (per share) | 6.98 | 1.50 | 2.65 | 3.30 | 1.23 | 4.77 | +287.8% | |
| EBITDA | 11.1 | 14.7 | 19.2 | 20.6 | 23.9 | 34.6 | +44.8% | |
| Depreciation & amortization | 6.9 | 6.0 | 5.0 | 3.8 | 10.0 | 8.8 | −12.3% | |
| Weighted average shares (shares) | 423,697,000 | 4,100,000,000 | 4,090,000,000 | 4,150,000,000 | 4,624,000,000 | 4,712,000,000 | +1.9% | |
| Weighted average diluted shares (shares) | 424,000,000 | 4,290,000,000 | 4,230,000,000 | 4,270,000,000 | 4,778,000,000 | 4,853,000,000 | +1.6% | |
| Gross margin | 46.7% | 54.2% | 62.0% | 65.0% | 57.2% | 64.7% | +7.5 pts | |
| Operating margin | 18.2% | 31.6% | 43.0% | 45.9% | 29.6% | 41.3% | +11.7 pts | |
| Net margin | 12.4% | 24.5% | 34.6% | 39.3% | 11.4% | 36.2% | +24.8 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
