| USD millions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|
| Cash & cash equivalents | 0.4 | 0.0 | 0.4 | 0.5 | 0.6 | +7.2% | |
| Cash & short-term investments | 0.4 | 0.0 | 0.4 | 0.5 | 0.6 | +7.2% | |
| Receivables | 11.4 | 3.4 | 5.8 | 3.1 | 4.7 | +49.3% | |
| Inventory | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Total current assets | 11.9 | 3.4 | 6.2 | 0.5 | 5.2 | +888.0% | |
| Property, plant & equipment | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Goodwill & intangibles | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Long-term investments | 0.0 | 0.0 | 0.0 | 620.5 | 0.0 | −100.0% | |
| Total assets | 676.5 | 482.5 | 550.4 | 625.5 | 684.9 | +9.5% | |
| Payables | 36.4 | 0.3 | 4.3 | 1.9 | 3.1 | +67.9% | |
| Short-term debt | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Total current liabilities | 36.4 | 0.3 | 4.3 | 1.9 | 3.1 | +67.9% | |
| Long-term debt | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Total debt | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Net debt | (0.4) | (0.0) | (0.4) | (0.5) | (0.6) | −7.2% | |
| Deferred revenue | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Total liabilities | 43.3 | 2.2 | 5.5 | 2.6 | 4.4 | +69.4% | |
| Total equity | 633.2 | 480.4 | 544.9 | 622.9 | 680.5 | +9.2% | |
| Retained earnings | (8.5) | (161.3) | (96.8) | (18.7) | 38.9 | +308.4% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
