| USD billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Cash & cash equivalents | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.5 | +578.5% | |
| Cash & short-term investments | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.5 | +578.5% | |
| Receivables | 0.7 | 0.7 | 0.7 | 0.7 | 0.8 | 0.9 | +23.7% | |
| Inventory | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +15.5% | |
| Total current assets | 0.8 | 0.8 | 0.8 | 0.8 | 0.9 | 1.6 | +67.8% | |
| Property, plant & equipment | 0.8 | 1.0 | 1.1 | 1.2 | 1.3 | 1.6 | +24.0% | |
| Goodwill & intangibles | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.8 | +83.5% | |
| Long-term investments | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | +44.0% | |
| Total assets | 2.3 | 2.5 | 2.6 | 2.7 | 2.9 | 4.3 | +48.8% | |
| Payables | 0.2 | 0.2 | 0.1 | 0.1 | 0.2 | 0.1 | −10.6% | |
| Short-term debt | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −29.6% | |
| Total current liabilities | 0.5 | 0.5 | 0.4 | 0.4 | 0.5 | 0.7 | +41.7% | |
| Long-term debt | 0.9 | 1.2 | 1.3 | 1.2 | 1.0 | 2.0 | +93.3% | |
| Total debt | 1.0 | 1.2 | 1.3 | 1.2 | 1.1 | 2.0 | +91.0% | |
| Net debt | 0.9 | 1.2 | 1.3 | 1.1 | 1.0 | 1.5 | +54.2% | |
| Deferred revenue | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.0 | −100.0% | |
| Total liabilities | 1.7 | 1.9 | 1.9 | 1.8 | 1.8 | 3.0 | +69.8% | |
| Total equity | 0.6 | 0.6 | 0.7 | 0.9 | 1.1 | 1.2 | +14.1% | |
| Retained earnings | 1.5 | 1.8 | 1.9 | 2.1 | 2.3 | 2.5 | +10.3% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
