| USD millions | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|
| Cash & cash equivalents | 0.0 | 1.0 | 0.0 | −95.9% | |
| Cash & short-term investments | 0.0 | 1.0 | 0.0 | −95.9% | |
| Receivables | 0.3 | 3.7 | 1.1 | −69.6% | |
| Inventory | 0.0 | 9.5 | 1.6 | −82.8% | |
| Total current assets | 0.3 | 15.2 | 2.8 | −81.4% | |
| Property, plant & equipment | 0.0 | 1.9 | 1.2 | −37.6% | |
| Goodwill & intangibles | 0.0 | 38.6 | 24.5 | −36.5% | |
| Long-term investments | 0.0 | 0.0 | 0.0 | −100.0% | |
| Total assets | 0.3 | 57.3 | 30.5 | −46.9% | |
| Payables | 1.0 | 6.3 | 11.7 | +84.6% | |
| Short-term debt | 0.4 | 12.0 | 11.1 | −8.0% | |
| Total current liabilities | 2.9 | 38.0 | 29.8 | −21.7% | |
| Long-term debt | 0.4 | 11.5 | 13.1 | +14.6% | |
| Total debt | 0.7 | 25.1 | 24.8 | −1.4% | |
| Net debt | 0.7 | 24.1 | 24.7 | +2.7% | |
| Deferred revenue | 0.0 | 0.2 | 0.5 | +98.7% | |
| Total liabilities | 3.2 | 50.6 | 42.9 | −15.2% | |
| Total equity | (2.9) | 6.7 | (12.4) | −284.8% | |
| Retained earnings | (2.9) | (9.8) | (111.0) | −1038.0% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.