| USD billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Cash & cash equivalents | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +154.6% | |
| Cash & short-term investments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +154.6% | |
| Receivables | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | +15.1% | |
| Inventory | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Total current assets | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | +26.8% | |
| Property, plant & equipment | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Goodwill & intangibles | 0.5 | 0.7 | 0.8 | 0.9 | 0.9 | 1.0 | +15.7% | |
| Long-term investments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Total assets | 3.9 | 5.2 | 6.7 | 7.8 | 8.5 | 9.8 | +15.5% | |
| Payables | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | +19.9% | |
| Short-term debt | 0.1 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Total current liabilities | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | +19.0% | |
| Long-term debt | 1.2 | 1.7 | 1.9 | 2.4 | 2.8 | 3.3 | +18.3% | |
| Total debt | 1.3 | 1.9 | 2.0 | 2.4 | 2.8 | 3.4 | +18.5% | |
| Net debt | 1.3 | 1.8 | 1.9 | 2.4 | 2.8 | 3.3 | +18.2% | |
| Deferred revenue | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Total liabilities | 1.4 | 1.8 | 2.1 | 2.6 | 3.0 | 3.5 | +18.5% | |
| Total equity | 2.5 | 3.4 | 4.6 | 5.2 | 5.5 | 6.3 | +13.8% | |
| Retained earnings | (0.1) | (0.1) | (0.2) | (0.3) | (0.5) | (0.6) | −31.5% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
