| USD billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Cash & cash equivalents | 42.1 | 36.2 | 53.9 | 73.4 | 78.8 | 86.8 | +10.2% | |
| Cash & short-term investments | 84.4 | 96.0 | 70.0 | 86.8 | 101.2 | 123.0 | +21.6% | |
| Receivables | 24.5 | 32.9 | 42.4 | 52.3 | 55.5 | 67.7 | +22.1% | |
| Inventory | 23.8 | 32.6 | 34.4 | 33.3 | 34.2 | 38.3 | +12.0% | |
| Total current assets | 132.7 | 161.6 | 146.8 | 172.4 | 190.9 | 229.1 | +20.0% | |
| Property, plant & equipment | 150.7 | 216.4 | 252.8 | 276.7 | 328.8 | 443.1 | +34.8% | |
| Goodwill & intangibles | 20.0 | 20.5 | 26.4 | 30.5 | 31.7 | 32.5 | +2.5% | |
| Long-term investments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Total assets | 321.2 | 420.5 | 462.7 | 527.9 | 624.9 | 818.0 | +30.9% | |
| Payables | 72.5 | 78.7 | 79.6 | 85.0 | 94.4 | 121.9 | +29.2% | |
| Short-term debt | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Total current liabilities | 126.4 | 142.3 | 155.4 | 164.9 | 179.4 | 218.0 | +21.5% | |
| Long-term debt | 31.8 | 48.7 | 67.2 | 58.3 | 52.6 | 65.6 | +24.8% | |
| Total debt | 84.4 | 116.4 | 140.1 | 135.6 | 130.9 | 153.0 | +16.9% | |
| Net debt | 42.3 | 80.2 | 86.2 | 62.2 | 52.1 | 66.2 | +27.0% | |
| Deferred revenue | 9.7 | 11.8 | 13.2 | 15.2 | 18.1 | 20.6 | +13.7% | |
| Total liabilities | 227.8 | 282.3 | 316.6 | 326.0 | 338.9 | 407.0 | +20.1% | |
| Total equity | 93.4 | 138.2 | 146.0 | 201.9 | 286.0 | 411.1 | +43.7% | |
| Retained earnings | 52.6 | 85.9 | 83.2 | 113.6 | 172.9 | 250.5 | +44.9% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.