| USD billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 5.0 | 5.5 | 9.3 | 5.6 | 5.5 | 5.8 | +5.5% | |
| Cost of revenue | 3.0 | 2.9 | 3.8 | 3.6 | 3.6 | 3.3 | −9.8% | |
| Gross profit | 2.0 | 2.6 | 5.5 | 1.9 | 1.9 | 2.5 | +35.2% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 1.6 | 1.7 | 1.9 | 2.1 | 1.6 | 0.2 | −88.1% | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Operating expenses | 2.5 | 3.3 | 1.9 | 3.8 | 3.3 | 2.0 | −39.8% | |
| Operating income | 0.4 | 0.2 | 4.2 | (0.5) | (0.7) | 0.6 | +175.4% | |
| Interest expense | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | −15.2% | |
| Interest income | 0.0 | 0.0 | 0.1 | 0.2 | 0.2 | 0.3 | +16.7% | |
| Other income / expense | 0.1 | (0.2) | (0.5) | 0.0 | (0.0) | 0.1 | +690.9% | |
| Pre-tax income | 0.3 | 0.0 | 3.7 | (0.4) | (0.7) | 0.6 | +183.0% | |
| Income tax | 0.2 | (0.1) | 1.0 | 0.2 | (0.1) | 0.3 | +386.8% | |
| Net income | (0.1) | (0.2) | 2.7 | (0.2) | (0.2) | 0.2 | +204.9% | |
| Discontinued operations | 0.0 | (0.3) | 0.0 | 0.4 | 0.4 | (0.1) | −124.1% | |
| Other net income adjustments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| EPS, basic (per share) | 0.03 | (0.04) | 0.57 | (0.04) | (0.14) | 0.05 | +133.6% | |
| EPS, diluted (per share) | 0.03 | (0.04) | 0.57 | (0.04) | (0.04) | 0.05 | +204.7% | |
| EBITDA | 0.9 | 1.5 | 4.5 | 0.4 | 0.1 | 1.3 | +848.2% | |
| Depreciation & amortization | 0.7 | 0.7 | 0.6 | 0.7 | 0.6 | 0.5 | −20.5% | |
| Weighted average shares (shares) | 4,892,000,000 | 4,771,000,000 | 4,647,000,000 | 4,552,632,000 | 1,437,871,000 | 4,510,000,000 | +213.7% | |
| Weighted average diluted shares (shares) | 4,904,000,000 | 4,785,000,000 | 4,679,000,000 | 4,572,000,000 | 4,519,000,000 | 4,524,000,000 | +0.1% | |
| Gross margin | 40.6% | 47.0% | 58.9% | 34.4% | 34.0% | 43.6% | +9.6 pts | |
| Operating margin | 8.7% | 3.7% | 45.8% | −8.3% | −13.4% | 9.6% | +23.0 pts | |
| Net margin | −1.3% | −3.6% | 28.8% | −3.1% | −3.7% | 3.7% | +7.4 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.
