| USD billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Cash & cash equivalents | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | −16.5% | |
| Cash & short-term investments | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | −16.5% | |
| Receivables | 0.2 | 0.3 | 0.5 | 0.6 | 0.7 | 0.3 | −51.3% | |
| Inventory | 0.0 | 0.1 | 0.1 | 0.2 | 0.0 | 0.0 | — | |
| Total current assets | 0.3 | 0.6 | 0.8 | 0.9 | 1.0 | 1.2 | +16.9% | |
| Property, plant & equipment | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | −10.5% | |
| Goodwill & intangibles | 1.2 | 2.2 | 2.5 | 2.4 | 2.4 | 2.5 | +5.5% | |
| Long-term investments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Total assets | 1.5 | 2.9 | 3.5 | 3.5 | 3.5 | 3.9 | +9.3% | |
| Payables | 0.2 | 0.4 | 0.5 | 0.6 | 0.0 | 0.0 | — | |
| Short-term debt | 0.0 | 0.1 | 0.0 | 0.2 | 0.0 | 0.0 | −100.0% | |
| Total current liabilities | 0.2 | 0.5 | 0.7 | 1.0 | 1.1 | 1.0 | −2.2% | |
| Long-term debt | 0.4 | 0.9 | 1.4 | 1.4 | 0.1 | 0.2 | +139.4% | |
| Total debt | 0.4 | 1.0 | 1.4 | 1.6 | 0.1 | 0.2 | +121.3% | |
| Net debt | 0.3 | 0.8 | 1.3 | 1.5 | (0.1) | 0.0 | +155.6% | |
| Deferred revenue | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Total liabilities | 0.8 | 1.7 | 2.3 | 2.5 | 2.5 | 2.8 | +10.0% | |
| Total equity | 0.4 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | +2.9% | |
| Retained earnings | (0.0) | (0.1) | (0.1) | (0.2) | (0.2) | (0.2) | −16.0% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
