| USD billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Cash & cash equivalents | 0.2 | 0.2 | 0.2 | 0.1 | 0.2 | 0.2 | +5.6% | |
| Cash & short-term investments | 0.2 | 0.2 | 0.2 | 0.1 | 0.2 | 0.2 | +5.6% | |
| Receivables | 0.9 | 1.3 | 1.4 | 1.5 | 1.6 | 1.5 | −8.9% | |
| Inventory | 0.2 | 0.2 | 0.4 | 0.4 | 0.3 | 0.4 | +28.4% | |
| Total current assets | 1.5 | 1.8 | 2.4 | 2.2 | 2.3 | 2.4 | +2.9% | |
| Property, plant & equipment | 12.2 | 11.7 | 14.2 | 15.8 | 18.1 | 20.6 | +14.2% | |
| Goodwill & intangibles | 1.4 | 1.1 | 2.7 | 2.4 | 2.0 | 1.8 | −10.8% | |
| Long-term investments | 0.7 | 0.6 | 0.1 | 0.1 | 0.2 | 0.3 | +58.9% | |
| Total assets | 15.9 | 15.2 | 19.6 | 20.7 | 22.7 | 25.2 | +10.9% | |
| Payables | 0.8 | 1.4 | 1.4 | 1.6 | 2.0 | 1.9 | −6.9% | |
| Short-term debt | 0.4 | 0.2 | 0.8 | 0.6 | 0.3 | 0.7 | +105.2% | |
| Total current liabilities | 1.8 | 2.3 | 3.1 | 2.8 | 3.2 | 3.5 | +11.8% | |
| Long-term debt | 7.4 | 6.4 | 10.5 | 12.1 | 13.5 | 16.4 | +21.1% | |
| Total debt | 7.8 | 6.6 | 11.6 | 13.0 | 14.3 | 17.5 | +23.0% | |
| Net debt | 7.6 | 6.5 | 11.3 | 12.9 | 14.1 | 17.4 | +23.2% | |
| Deferred revenue | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Total liabilities | 10.0 | 10.0 | 14.6 | 16.1 | 18.3 | 22.0 | +20.2% | |
| Total equity | 2.7 | 2.0 | 2.7 | 2.7 | 2.6 | 3.1 | +18.3% | |
| Retained earnings | (1.9) | (1.8) | (0.6) | 0.5 | 1.2 | 2.3 | +92.8% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.