| USD billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 0.6 | 0.8 | 1.0 | 0.8 | 11.9 | 12.9 | +9.0% | |
| Cost of revenue | 0.4 | 0.6 | 0.7 | 0.6 | 3.7 | 4.3 | +14.9% | |
| Gross profit | 0.2 | 0.2 | 0.3 | 0.3 | 8.1 | 8.7 | +6.2% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 0.0 | 0.0 | 0.0 | 0.0 | 5.5 | 0.0 | −100.0% | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Operating expenses | 0.1 | 0.1 | 0.2 | 0.2 | 5.5 | 5.4 | −0.8% | |
| Operating income | 0.1 | 0.1 | 0.1 | 0.1 | 2.7 | 3.2 | +20.8% | |
| Interest expense | 0.8 | 0.9 | 0.9 | 1.0 | 1.2 | 1.4 | +17.4% | |
| Interest income | 0.0 | 0.0 | 0.0 | 0.2 | 0.3 | 0.3 | +6.2% | |
| Other income / expense | (0.0) | (0.0) | (0.0) | (0.0) | (1.2) | (0.9) | +23.0% | |
| Pre-tax income | 0.0 | 0.0 | 0.1 | 0.0 | 1.4 | 2.3 | +57.5% | |
| Income tax | (0.0) | 0.0 | 0.0 | (0.2) | 0.4 | 0.5 | +32.7% | |
| Net income | 0.0 | 0.0 | 0.1 | 0.2 | 1.1 | 1.8 | +66.6% | |
| 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) | 0.25 | 0.16 | 0.31 | 1.08 | 2.47 | 3.98 | +61.1% | |
| EPS, diluted (per share) | 0.25 | 0.16 | 0.31 | 1.08 | 2.45 | 3.91 | +59.6% | |
| EBITDA | 0.1 | 0.1 | 0.2 | 0.2 | 4.7 | 5.8 | +23.7% | |
| Depreciation & amortization | 0.1 | 0.1 | 0.1 | 0.1 | 2.0 | 2.1 | +3.2% | |
| Weighted average shares (shares) | 201,102,220 | 201,873,024 | 205,547,578 | 211,569,931 | 427,713,000 | 442,029,000 | +3.3% | |
| Weighted average diluted shares (shares) | 201,102,220 | 201,873,024 | 205,547,578 | 212,376,495 | 431,582,000 | 450,152,000 | +4.3% | |
| Gross margin | 29.6% | 26.6% | 28.2% | 33.8% | 68.5% | 66.8% | −1.7 pts | |
| Operating margin | 10.2% | 8.4% | 12.1% | 8.5% | 22.3% | 24.7% | +2.4 pts | |
| Net margin | 7.8% | 4.1% | 6.4% | 27.1% | 8.9% | 13.6% | +4.7 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
