| USD billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 1.2 | 1.4 | 1.6 | 1.4 | 1.5 | 1.5 | −2.4% | |
| Cost of revenue | 0.8 | 1.0 | 1.1 | 0.9 | 1.0 | 0.9 | −5.3% | |
| Gross profit | 0.4 | 0.5 | 0.5 | 0.5 | 0.5 | 0.6 | +12.3% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | +2.0% | |
| Selling & marketing | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | +2.1% | |
| Operating expenses | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | −17.0% | |
| Operating income | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | +50.0% | |
| Interest expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +19.7% | |
| Interest income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +31.3% | |
| Other income / expense | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.1) | −238.7% | |
| Pre-tax income | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | +19.6% | |
| Income tax | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | −7.8% | |
| Net income | 0.0 | 0.1 | (0.0) | 0.1 | 0.1 | 0.1 | +29.1% | |
| Discontinued operations | 0.0 | 0.0 | (0.1) | (0.0) | (0.0) | (0.0) | −3000.0% | |
| Other net income adjustments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| EPS, basic (per share) | 0.02 | 0.06 | 0.05 | 0.05 | 0.05 | 0.06 | +20.8% | |
| EPS, diluted (per share) | 0.02 | 0.06 | 0.05 | 0.03 | 0.05 | 0.06 | +19.1% | |
| EBITDA | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | +13.4% | |
| Depreciation & amortization | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | +0.9% | |
| Weighted average shares (shares) | 1,455,600,000 | 1,457,100,000 | 1,516,000,000 | 1,101,364,522 | 1,604,500,000 | 1,750,600,000 | +9.1% | |
| Weighted average diluted shares (shares) | 1,457,000,000 | 1,463,000,000 | 1,525,300,000 | 1,621,400,000 | 1,624,600,000 | 1,761,200,000 | +8.4% | |
| Gross margin | 30.2% | 31.9% | 30.7% | 34.7% | 34.0% | 39.2% | +5.1 pts | |
| Operating margin | 8.9% | 12.3% | 11.4% | 13.2% | 13.3% | 20.5% | +7.1 pts | |
| Net margin | 2.3% | 6.1% | −0.9% | 4.1% | 5.3% | 7.1% | +1.7 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
Statements are reported in USD; the shares trade in GBP.
