| USD billions | FY2017 | FY2018 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 11.9 | 13.4 | 7.1 | 7.0 | 6.4 | 7.6 | +20.0% | |
| Cost of revenue | 0.0 | 1.0 | 6.9 | 6.8 | 6.2 | 7.4 | +19.3% | |
| Gross profit | 11.9 | 12.3 | 0.2 | 0.2 | 0.2 | 0.3 | +44.3% | |
| Research & development | 2.5 | 0.5 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 1.1 | 1.1 | 0.0 | 0.0 | 0.0 | 0.2 | +272.7% | |
| Selling & marketing | 1.6 | 1.6 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Operating expenses | 5.8 | 2.8 | 0.1 | 0.1 | 0.1 | 0.2 | +79.0% | |
| Operating income | (0.7) | 2.6 | 0.1 | 0.1 | 0.1 | 0.1 | +10.7% | |
| Interest expense | 0.9 | 0.9 | 0.0 | 0.0 | 0.0 | 0.1 | +129.8% | |
| Interest income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +423.1% | |
| Other income / expense | (1.0) | (1.1) | (0.0) | (0.0) | (0.0) | (0.1) | −98.5% | |
| Pre-tax income | (1.7) | 1.5 | 0.1 | 0.1 | 0.1 | 0.0 | −47.4% | |
| Income tax | (1.5) | 0.7 | 0.0 | 0.0 | 0.0 | 0.0 | −58.0% | |
| Net income | (0.5) | 0.6 | 0.1 | 0.0 | 0.0 | 0.0 | −43.4% | |
| Discontinued operations | 0.0 | 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) | (0.83) | 1.22 | 0.16 | 0.11 | 0.26 | 0.37 | +44.5% | |
| EPS, diluted (per share) | (0.83) | 1.22 | 0.16 | 0.11 | 0.26 | 0.37 | +44.5% | |
| EBITDA | 3.3 | 6.5 | 0.1 | 0.1 | 0.1 | 0.3 | +80.8% | |
| Depreciation & amortization | 4.3 | 4.3 | 0.0 | 0.0 | 0.0 | 0.1 | +191.7% | |
| Weighted average shares (shares) | 548,000,000 | 504,000,000 | 379,777,778 | 379,777,778 | 157,333,334 | 46,111,111 | −70.7% | |
| Weighted average diluted shares (shares) | 548,000,000 | 504,000,000 | 379,777,778 | 379,777,778 | 157,333,334 | 46,111,111 | −70.7% | |
| Gross margin | 100.0% | 92.2% | 2.2% | 2.6% | 2.8% | 3.4% | +0.6 pts | |
| Operating margin | −5.6% | 19.6% | 1.3% | 1.3% | 1.4% | 1.3% | −0.1 pts | |
| Net margin | −3.8% | 4.6% | 0.8% | 0.6% | 0.6% | 0.3% | −0.3 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
