| USD millions | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|
| Cash & cash equivalents | 8.1 | 7.1 | 8.0 | +13.3% | |
| Cash & short-term investments | 8.1 | 7.1 | 8.0 | +13.3% | |
| Receivables | 4.9 | 6.7 | 10.6 | +58.1% | |
| Inventory | 0.0 | 0.0 | 0.0 | — | |
| Total current assets | 29.9 | 35.2 | 52.5 | +48.9% | |
| Property, plant & equipment | 0.0 | 0.0 | 0.0 | — | |
| Goodwill & intangibles | 9.3 | 10.0 | 4.3 | −57.5% | |
| Long-term investments | 0.0 | 0.0 | 0.0 | — | |
| Total assets | 41.7 | 48.2 | 65.3 | +35.6% | |
| Payables | 7.4 | 9.7 | 10.1 | +4.6% | |
| Short-term debt | 1.9 | 8.6 | 0.0 | −100.0% | |
| Total current liabilities | 29.1 | 48.6 | 52.8 | +8.7% | |
| Long-term debt | 173.0 | 125.1 | 240.0 | +91.8% | |
| Total debt | 174.9 | 133.7 | 240.0 | +79.6% | |
| Net debt | 166.7 | 126.6 | 232.0 | +83.3% | |
| Deferred revenue | 0.0 | 0.0 | 0.0 | — | |
| Total liabilities | 429.3 | 414.1 | 292.8 | −29.3% | |
| Total equity | (387.6) | (366.0) | (227.5) | +37.8% | |
| Retained earnings | (387.6) | (366.3) | (514.4) | −40.4% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.