| USD billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Cash & cash equivalents | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | −41.8% | |
| Cash & short-term investments | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | −41.8% | |
| Receivables | 0.3 | 0.3 | 0.6 | 0.4 | 0.5 | 0.5 | +11.9% | |
| Inventory | 0.1 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | +8.4% | |
| Total current assets | 0.5 | 2.2 | 1.2 | 0.8 | 0.9 | 0.9 | −1.5% | |
| Property, plant & equipment | 4.9 | 5.2 | 5.6 | 6.1 | 6.6 | 7.1 | +7.4% | |
| Goodwill & intangibles | 0.2 | 0.2 | 0.5 | 0.5 | 0.4 | 0.4 | −7.6% | |
| Long-term investments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Total assets | 6.0 | 8.4 | 7.8 | 7.8 | 8.4 | 9.3 | +10.7% | |
| Payables | 0.2 | 0.3 | 0.4 | 0.3 | 0.3 | 0.2 | −15.0% | |
| Short-term debt | 0.4 | 0.5 | 0.6 | 0.9 | 0.9 | 1.0 | +8.4% | |
| Total current liabilities | 0.8 | 1.0 | 1.2 | 1.5 | 1.5 | 1.5 | +5.0% | |
| Long-term debt | 1.6 | 3.7 | 2.7 | 2.2 | 2.4 | 2.4 | −1.2% | |
| Total debt | 2.0 | 4.2 | 3.3 | 3.0 | 3.3 | 3.4 | +2.0% | |
| Net debt | 2.0 | 4.2 | 3.2 | 3.0 | 3.3 | 3.4 | +2.7% | |
| Deferred revenue | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | −6.0% | |
| Total liabilities | 3.8 | 6.1 | 5.2 | 5.0 | 5.3 | 5.9 | +10.7% | |
| Total equity | 2.2 | 2.3 | 2.6 | 2.8 | 3.1 | 3.4 | +10.8% | |
| Retained earnings | 0.5 | 0.6 | 0.7 | 0.7 | 0.8 | 0.9 | +12.3% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
