| USD billions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Cash & cash equivalents | 0.6 | 0.5 | 0.7 | 0.8 | 0.6 | 0.6 | −7.1% | |
| Cash & short-term investments | 0.8 | 0.8 | 1.0 | 1.0 | 1.0 | 0.9 | −10.0% | |
| Receivables | 0.3 | 0.5 | 0.5 | 0.5 | 0.4 | 0.5 | +18.9% | |
| Inventory | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Total current assets | 1.2 | 1.3 | 1.6 | 1.6 | 1.5 | 1.5 | +0.1% | |
| Property, plant & equipment | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.5 | +28.9% | |
| Goodwill & intangibles | 0.5 | 0.5 | 0.4 | 0.4 | 0.5 | 0.5 | −2.1% | |
| Long-term investments | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.2 | +78.0% | |
| Total assets | 2.3 | 2.5 | 3.0 | 3.0 | 4.0 | 4.2 | +5.4% | |
| Payables | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | −43.3% | |
| Short-term debt | 0.0 | 0.0 | 0.7 | 0.0 | 0.0 | 0.0 | — | |
| Total current liabilities | 1.1 | 1.4 | 2.2 | 1.7 | 1.8 | 2.0 | +11.3% | |
| Long-term debt | 0.7 | 0.7 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Total debt | 0.9 | 0.9 | 0.9 | 0.1 | 0.1 | 0.2 | +48.8% | |
| Net debt | 0.3 | 0.4 | 0.2 | (0.7) | (0.5) | (0.4) | +20.4% | |
| Deferred revenue | 0.8 | 1.0 | 1.2 | 1.3 | 1.5 | 1.6 | +12.1% | |
| Total liabilities | 2.0 | 2.3 | 2.4 | 1.8 | 2.0 | 2.3 | +15.0% | |
| Total equity | 0.3 | 0.3 | 0.6 | 1.1 | 2.0 | 1.9 | −4.2% | |
| Retained earnings | (1.4) | (1.4) | (1.6) | (1.7) | (1.3) | (1.9) | −44.2% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
