| USD millions | FY2024 | FY2025 |
|---|---|---|
| Cash & cash equivalents | 45.6 | 167.5 |
| Cash & short-term investments | 45.6 | 167.5 |
| Receivables | 41.9 | 134.9 |
| Inventory | 9.0 | 4.1 |
| Total current assets | 100.4 | 326.1 |
| Property, plant & equipment | 31.0 | 27.3 |
| Goodwill & intangibles | — | 404.4 |
| Long-term investments | — | 0.0 |
| Total assets | 556.6 | 805.6 |
| Payables | 7.6 | 23.7 |
| Short-term debt | 5.8 | 2.5 |
| Total current liabilities | 39.6 | 59.6 |
| Long-term debt | 264.9 | 96.4 |
| Total debt | 270.7 | 107.0 |
| Net debt | 225.1 | (60.5) |
| Deferred revenue | — | 10.9 |
| Total liabilities | 392.4 | 215.6 |
| Total equity | 159.5 | 246.1 |
| Retained earnings | 0.0 | (3.1) |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.