| USD billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Cash & cash equivalents | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 2.3 | +5942.8% | |
| Cash & short-term investments | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 2.3 | +5942.8% | |
| Receivables | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | +13.5% | |
| Inventory | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Total current assets | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 2.6 | +916.2% | |
| Property, plant & equipment | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | −6.2% | |
| Goodwill & intangibles | 1.1 | 2.9 | 1.8 | 3.6 | 23.9 | 58.9 | +146.2% | |
| Long-term investments | 1.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −100.0% | |
| Total assets | 1.5 | 3.6 | 2.4 | 4.8 | 25.8 | 61.6 | +138.5% | |
| Payables | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | +50.7% | |
| Short-term debt | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +187.2% | |
| Total current liabilities | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.5 | +28.5% | |
| Long-term debt | 0.5 | 2.2 | 2.4 | 2.2 | 7.2 | 8.2 | +14.1% | |
| Total debt | 0.6 | 2.2 | 2.4 | 2.3 | 7.3 | 8.3 | +14.1% | |
| Net debt | 0.5 | 2.2 | 2.4 | 2.2 | 7.2 | 6.0 | −17.2% | |
| Deferred revenue | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | +14.3% | |
| Total liabilities | 0.9 | 2.6 | 2.8 | 2.6 | 7.6 | 10.6 | +39.2% | |
| Total equity | 0.6 | 1.0 | (0.4) | 2.2 | 18.2 | 51.0 | +180.0% | |
| Retained earnings | 0.6 | 0.0 | (1.4) | (1.0) | (2.2) | 6.3 | +391.7% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.