| USD billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Cash & cash equivalents | 0.9 | 0.9 | 1.0 | 0.8 | 0.7 | 1.6 | +129.2% | |
| Cash & short-term investments | 1.0 | 0.9 | 1.0 | 0.8 | 0.7 | 1.6 | +129.2% | |
| Receivables | 0.4 | 0.5 | 0.5 | 0.5 | 0.5 | 1.0 | +107.5% | |
| Inventory | 0.0 | 0.1 | 0.1 | 0.0 | 0.0 | 0.1 | +140.9% | |
| Total current assets | 2.3 | 2.3 | 2.1 | 1.9 | 2.4 | 3.0 | +25.2% | |
| Property, plant & equipment | 3.6 | 4.4 | 3.9 | 4.0 | 3.6 | 5.5 | +52.1% | |
| Goodwill & intangibles | 3.4 | 7.6 | 7.4 | 7.8 | 6.9 | 7.8 | +13.4% | |
| Long-term investments | 2.7 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | +3.9% | |
| Total assets | 12.4 | 15.1 | 14.2 | 14.5 | 13.7 | 17.3 | +25.6% | |
| Payables | 0.3 | 0.3 | 0.4 | 0.4 | 0.3 | 0.5 | +63.7% | |
| Short-term debt | 0.1 | 1.8 | 0.2 | 0.2 | 0.3 | 0.6 | +120.6% | |
| Total current liabilities | 2.6 | 4.5 | 2.1 | 2.3 | 3.1 | 3.4 | +8.9% | |
| Long-term debt | 5.6 | 5.9 | 6.6 | 6.5 | 5.5 | 6.6 | +18.5% | |
| Total debt | 6.7 | 8.9 | 7.8 | 7.7 | 6.8 | 9.5 | +39.9% | |
| Net debt | 5.8 | 8.0 | 6.8 | 7.0 | 6.1 | 7.9 | +29.6% | |
| Deferred revenue | 0.4 | 0.4 | 0.2 | 0.3 | 0.3 | 0.3 | −6.0% | |
| Total liabilities | 10.1 | 12.4 | 10.6 | 11.1 | 10.2 | 13.6 | +34.1% | |
| Total equity | 2.1 | 2.6 | 3.6 | 3.5 | 3.6 | 3.6 | +0.3% | |
| Retained earnings | 2.0 | 2.6 | 2.9 | 2.7 | 2.9 | 3.1 | +7.3% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.