| USD billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 2.7 | 2.6 | 2.6 | 2.9 | 3.2 | 3.2 | +0.7% | |
| Cost of revenue | 2.3 | 2.1 | 2.1 | 1.9 | 2.1 | — | — | |
| Gross profit | 0.4 | 0.5 | 0.5 | 1.0 | 1.1 | — | — | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| Selling, general & administrative | 0.4 | 0.4 | 0.5 | 0.5 | 0.5 | — | — | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| Operating expenses | 0.5 | 0.4 | 0.6 | 0.6 | 0.6 | — | — | |
| Operating income | (0.0) | 0.0 | (0.0) | 0.4 | 0.5 | — | — | |
| Interest expense | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 | −49.0% | |
| Interest income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| Other income / expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| Pre-tax income | (0.0) | 0.0 | (0.0) | 0.4 | 0.5 | 0.4 | −4.3% | |
| Income tax | 0.0 | 0.0 | (0.1) | (0.1) | (0.0) | 0.1 | +572.3% | |
| Net income | (0.1) | 0.0 | 0.1 | 0.5 | 0.5 | 0.3 | −30.0% | |
| Discontinued operations | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| Other net income adjustments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| EPS, basic (per share) | (0.94) | 0.50 | 0.85 | 8.91 | 4.75 | 3.18 | −33.1% | |
| EPS, diluted (per share) | (0.94) | 0.50 | 0.85 | 8.91 | 4.75 | 3.17 | −33.3% | |
| EBITDA | 0.1 | 0.1 | 0.1 | 0.5 | 0.5 | 0.5 | −9.6% | |
| Depreciation & amortization | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | −11.2% | |
| Weighted average shares (shares) | 60,026,000 | 60,026,000 | 60,026,000 | 60,026,000 | 90,833,333 | 91,375,776 | +0.6% | |
| Weighted average diluted shares (shares) | 60,026,000 | 60,026,000 | 60,026,000 | 60,026,000 | 90,833,333 | 91,534,420 | +0.8% | |
| Gross margin | 15.3% | 18.5% | 20.1% | 33.2% | 33.1% | — | — | |
| Operating margin | −1.4% | 1.4% | −1.0% | 13.9% | 14.5% | — | — | |
| Net margin | −2.1% | 1.2% | 1.9% | 18.5% | 15.2% | 10.6% | −4.6 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.