| USD billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | 0.8 | 1.8 | 1.4 | 1.0 | 1.0 | 1.2 | +19.5% | |
| Depreciation & amortization | 0.5 | 0.6 | 0.6 | 0.6 | 0.7 | 0.9 | +32.4% | |
| Stock-based compensation | 0.1 | 0.2 | 0.2 | 0.1 | 0.0 | 0.1 | — | |
| Change in working capital | 0.5 | 0.3 | (0.4) | (0.7) | 0.2 | 0.5 | +138.3% | |
| Operating cash flow | 1.9 | 2.4 | 1.7 | 0.5 | 1.8 | 1.6 | −13.3% | |
| Capital expenditure | (0.3) | (0.2) | (0.3) | (0.3) | (0.3) | (0.4) | −19.2% | |
| Acquisitions | 0.4 | (1.0) | (0.2) | (0.2) | (1.1) | (1.4) | −28.8% | |
| Investing cash flow | (0.0) | (1.6) | (0.9) | (0.7) | (1.6) | (1.6) | −1.4% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Share buybacks | (0.1) | (0.4) | (1.9) | (0.7) | (0.6) | (1.0) | −54.4% | |
| Debt issued / repaid | (0.4) | 0.2 | 0.2 | 1.3 | 0.8 | 2.3 | +188.1% | |
| Financing cash flow | (1.0) | (0.3) | (1.8) | 0.2 | (0.2) | 0.8 | +460.2% | |
| Free cash flow | 1.7 | 2.2 | 1.5 | 0.2 | 1.5 | 1.2 | −20.0% | |
| Net change in cash | 0.9 | 0.5 | (1.1) | (0.0) | (0.2) | 0.8 | +628.7% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
