| USD billions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Cash & cash equivalents | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | −13.0% | |
| Cash & short-term investments | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | −13.0% | |
| Receivables | 0.2 | 0.3 | 0.3 | 0.4 | 0.5 | 0.5 | +8.1% | |
| Inventory | 0.5 | 0.6 | 0.6 | 0.7 | 0.8 | 1.0 | +21.0% | |
| Total current assets | 0.9 | 1.0 | 1.1 | 1.4 | 1.5 | 1.7 | +15.3% | |
| Property, plant & equipment | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.4 | +50.0% | |
| Goodwill & intangibles | 0.1 | 0.1 | 0.2 | 0.8 | 0.8 | 0.9 | +14.9% | |
| Long-term investments | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.1 | +33.8% | |
| Total assets | 1.5 | 1.6 | 1.8 | 2.8 | 2.8 | 3.4 | +18.0% | |
| Payables | 0.1 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | −2.5% | |
| Short-term debt | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Total current liabilities | 0.3 | 0.3 | 0.4 | 0.5 | 0.6 | 0.6 | +10.5% | |
| Long-term debt | 0.1 | 0.1 | 0.3 | 1.0 | 1.0 | 0.9 | −7.7% | |
| Total debt | 0.2 | 0.2 | 0.3 | 1.1 | 1.0 | 1.0 | −5.0% | |
| Net debt | 0.1 | 0.1 | 0.2 | 1.0 | 1.0 | 0.9 | −4.2% | |
| Deferred revenue | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | — | |
| Total liabilities | 0.6 | 0.5 | 0.7 | 1.6 | 1.6 | 1.7 | +1.2% | |
| Total equity | 1.0 | 1.0 | 1.1 | 1.2 | 1.2 | 1.7 | +40.6% | |
| Retained earnings | 0.7 | 0.8 | 0.9 | 1.0 | 1.0 | 1.2 | +19.4% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
