| USD billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Cash & cash equivalents | 0.2 | 0.4 | 0.2 | 0.2 | 0.2 | 0.3 | +45.5% | |
| Cash & short-term investments | 0.2 | 0.4 | 0.2 | 0.2 | 0.2 | 0.3 | +14.0% | |
| Receivables | 0.4 | 0.8 | 0.7 | 1.0 | 1.0 | 1.1 | +13.0% | |
| Inventory | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Total current assets | 1.0 | 1.6 | 1.2 | 1.5 | 1.6 | 1.4 | −13.4% | |
| Property, plant & equipment | 0.4 | 0.5 | 0.5 | 0.6 | 0.6 | 0.7 | +10.8% | |
| Goodwill & intangibles | 1.7 | 1.7 | 3.1 | 3.1 | 3.5 | 3.8 | +10.5% | |
| Long-term investments | 0.0 | 0.0 | 0.1 | 0.0 | 0.1 | 0.0 | −100.0% | |
| Total assets | 3.3 | 3.9 | 5.1 | 5.5 | 6.1 | 6.8 | +11.1% | |
| Payables | 0.3 | 0.4 | 0.5 | 0.5 | 0.5 | 0.0 | −100.0% | |
| Short-term debt | 0.2 | 0.2 | 0.0 | 0.2 | 0.1 | 0.2 | +205.8% | |
| Total current liabilities | 1.1 | 1.5 | 1.3 | 1.4 | 1.5 | 0.2 | −84.0% | |
| Long-term debt | 0.7 | 0.8 | 1.7 | 1.5 | 1.5 | 2.0 | +35.8% | |
| Total debt | 1.3 | 1.3 | 2.1 | 2.1 | 2.1 | 2.7 | +31.2% | |
| Net debt | 1.1 | 0.9 | 1.9 | 2.0 | 1.9 | 2.4 | +29.9% | |
| Deferred revenue | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | −100.0% | |
| Total liabilities | 2.3 | 2.8 | 3.5 | 3.6 | 3.6 | 4.0 | +9.4% | |
| Total equity | 0.6 | 0.6 | 0.5 | 0.8 | 1.3 | 1.5 | +15.6% | |
| Retained earnings | 0.1 | (0.3) | (0.4) | (0.3) | (0.2) | 0.0 | +100.0% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
