| USD billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | 0.2 | 1.2 | 4.1 | 1.6 | 1.1 | 1.7 | +53.2% | |
| Depreciation & amortization | 0.4 | 0.7 | 1.6 | 1.6 | 1.8 | 2.4 | +28.5% | |
| Stock-based compensation | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | −100.0% | |
| Change in working capital | 0.1 | (0.1) | (0.2) | 0.4 | (0.2) | (0.3) | −72.3% | |
| Operating cash flow | 0.8 | 1.7 | 5.5 | 3.7 | 2.8 | 4.0 | +43.9% | |
| Capital expenditure | (0.6) | (0.7) | (1.7) | (2.1) | (1.8) | (2.4) | −34.8% | |
| Acquisitions | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (3.2) | −36077.8% | |
| Investing cash flow | (0.6) | 0.3 | (1.7) | (2.1) | (1.8) | (5.6) | −219.4% | |
| Dividends paid | (0.2) | (0.8) | (2.0) | (0.9) | (0.6) | (0.7) | −9.1% | |
| Share buybacks | (0.0) | (0.1) | (1.3) | (0.4) | (0.5) | (0.1) | +69.0% | |
| Debt issued / repaid | (0.1) | (0.2) | (0.9) | (0.0) | 1.4 | 0.3 | −78.3% | |
| Financing cash flow | (0.3) | (1.1) | (4.1) | (1.3) | 0.3 | (0.6) | −297.5% | |
| Free cash flow | 0.2 | 0.9 | 3.7 | 1.6 | 1.0 | 1.6 | +59.6% | |
| Net change in cash | (0.1) | 0.9 | (0.4) | 0.3 | 1.3 | (2.2) | −264.5% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
