| USD billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Cash & cash equivalents | 1.7 | 1.5 | 0.2 | 0.1 | 0.1 | 0.1 | −10.8% | |
| Cash & short-term investments | 1.7 | 1.5 | 0.2 | 0.1 | 0.1 | 0.1 | −10.8% | |
| Receivables | 1.4 | 1.3 | 1.6 | 1.6 | 1.8 | 2.0 | +10.3% | |
| Inventory | 0.3 | 0.3 | 0.4 | 0.5 | 0.5 | 0.6 | +5.1% | |
| Total current assets | 3.7 | 3.2 | 2.4 | 2.6 | 2.8 | 3.0 | +7.3% | |
| Property, plant & equipment | 33.3 | 34.7 | 36.3 | 38.4 | 41.1 | 44.7 | +8.7% | |
| Goodwill & intangibles | 5.7 | 5.6 | 5.6 | 5.6 | 5.6 | 5.6 | +0.0% | |
| Long-term investments | 0.6 | 0.7 | 0.6 | 0.7 | 0.7 | 0.6 | −1.7% | |
| Total assets | 44.5 | 45.4 | 46.1 | 48.8 | 52.0 | 55.9 | +7.4% | |
| Payables | 0.8 | 0.9 | 1.5 | 1.4 | 1.6 | 2.0 | +27.1% | |
| Short-term debt | 2.3 | 1.6 | 0.5 | 2.0 | 1.5 | 1.1 | −27.4% | |
| Total current liabilities | 5.0 | 4.4 | 4.0 | 5.4 | 5.0 | 5.3 | +5.5% | |
| Long-term debt | 22.1 | 22.2 | 21.2 | 22.9 | 22.5 | 25.7 | +14.4% | |
| Total debt | 24.5 | 23.9 | 21.7 | 24.9 | 24.3 | 27.1 | +11.6% | |
| Net debt | 22.7 | 22.4 | 21.5 | 24.8 | 24.2 | 27.0 | +11.7% | |
| Deferred revenue | 0.0 | 0.0 | 0.2 | 0.2 | 0.2 | 0.0 | −100.0% | |
| Total liabilities | 37.2 | 36.8 | 35.5 | 37.9 | 38.3 | 42.0 | +9.5% | |
| Total equity | 7.2 | 8.7 | 10.2 | 10.4 | 12.5 | 12.5 | +0.4% | |
| Retained earnings | (2.9) | (1.6) | (1.2) | (0.1) | 0.0 | 0.0 | −18.6% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.