| USD billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Cash & cash equivalents | 0.7 | 0.7 | 0.5 | 0.7 | 0.5 | 0.6 | +25.8% | |
| Cash & short-term investments | 0.7 | 0.7 | 0.5 | 0.7 | 0.5 | 0.6 | +25.8% | |
| Receivables | 1.1 | 2.2 | 2.2 | 2.1 | 2.0 | 2.0 | +1.6% | |
| Inventory | 1.1 | 2.5 | 3.3 | 2.6 | 2.3 | 2.4 | +4.8% | |
| Total current assets | 3.1 | 7.0 | 7.4 | 6.3 | 8.0 | 5.6 | −30.0% | |
| Property, plant & equipment | 1.8 | 5.2 | 5.0 | 5.0 | 4.3 | 4.6 | +6.9% | |
| Goodwill & intangibles | 8.3 | 26.9 | 22.5 | 19.0 | 15.5 | 14.3 | −7.8% | |
| Long-term investments | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | +50.0% | |
| Total assets | 13.6 | 39.7 | 35.5 | 31.0 | 28.7 | 25.5 | −10.9% | |
| Payables | 0.6 | 1.5 | 1.4 | 1.4 | 1.3 | 1.3 | +0.3% | |
| Short-term debt | 0.6 | 0.6 | 0.6 | 0.9 | 1.4 | 1.4 | −3.9% | |
| Total current liabilities | 1.9 | 3.6 | 3.7 | 3.8 | 4.3 | 3.9 | −9.2% | |
| Long-term debt | 3.8 | 10.8 | 10.4 | 9.2 | 7.6 | 4.7 | −37.3% | |
| Total debt | 4.7 | 12.2 | 11.7 | 10.8 | 9.6 | 6.7 | −30.9% | |
| Net debt | 4.1 | 11.5 | 11.3 | 10.1 | 9.2 | 6.1 | −33.8% | |
| Deferred revenue | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Total liabilities | 7.1 | 18.4 | 17.8 | 16.3 | 14.8 | 11.4 | −23.1% | |
| Total equity | 6.3 | 21.1 | 17.7 | 14.6 | 13.9 | 14.2 | +2.0% | |
| Retained earnings | 4.2 | 3.6 | 1.0 | (2.4) | (2.6) | (3.4) | −31.2% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.