| USD billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 8.9 | 11.5 | 14.4 | 17.9 | 21.0 | 23.1 | +9.8% | |
| Cost of revenue | 6.5 | 8.2 | 10.5 | 13.5 | 15.7 | 16.9 | +7.7% | |
| Gross profit | 2.3 | 3.3 | 3.9 | 4.5 | 5.4 | 6.2 | +16.1% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | +5.2% | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Operating expenses | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | +5.2% | |
| Operating income | 2.0 | 2.9 | 3.5 | 4.0 | 5.0 | 5.8 | +16.9% | |
| Interest expense | 0.0 | 0.0 | 0.0 | 0.0 | 3.4 | 0.0 | −100.0% | |
| Interest income | 1.2 | 1.5 | 1.9 | 2.5 | 0.0 | 0.0 | — | |
| Other income / expense | (0.8) | 0.4 | (1.5) | (2.0) | (3.0) | (2.7) | +10.9% | |
| Pre-tax income | 1.2 | 3.3 | 1.9 | 2.0 | 2.0 | 3.1 | +59.8% | |
| Income tax | 0.3 | 0.6 | 0.6 | 0.6 | 0.3 | 0.6 | +118.1% | |
| Net income | 0.1 | 0.6 | 0.1 | 0.1 | 0.1 | 0.4 | +687.7% | |
| 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) | 0.27 | 1.38 | 0.19 | 0.19 | 0.12 | 0.90 | +650.0% | |
| EPS, diluted (per share) | 0.27 | 1.38 | 0.19 | 0.19 | 0.12 | 0.90 | +650.0% | |
| EBITDA | 3.7 | 4.9 | 5.6 | 6.8 | 8.6 | 9.8 | +14.2% | |
| Depreciation & amortization | 1.7 | 2.0 | 2.2 | 2.7 | 3.6 | 4.0 | +10.4% | |
| Weighted average shares (shares) | 442,101,186 | 445,100,194 | 458,102,088 | 460,307,765 | 461,602,000 | 497,795,398 | +7.8% | |
| Weighted average diluted shares (shares) | 442,100,000 | 445,100,000 | 458,100,000 | 459,400,000 | 461,600,000 | 460,100,000 | −0.3% | |
| Gross margin | 26.3% | 28.5% | 27.2% | 24.9% | 25.5% | 26.9% | +1.5 pts | |
| Operating margin | 22.8% | 25.0% | 24.1% | 22.6% | 23.6% | 25.1% | +1.5 pts | |
| Net margin | 1.4% | 5.3% | 0.6% | 0.7% | 0.3% | 1.9% | +1.7 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
