| USD billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | (0.3) | 1.1 | 2.4 | 3.1 | 2.4 | 2.6 | +9.5% | |
| Depreciation & amortization | 0.3 | 0.2 | 0.2 | 0.3 | 0.4 | 0.6 | +54.8% | |
| Stock-based compensation | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | −0.4% | |
| Change in working capital | 1.1 | (0.0) | (0.5) | 0.1 | (0.1) | (0.1) | −79.3% | |
| Operating cash flow | 1.6 | 1.2 | 2.4 | 3.2 | 2.7 | 3.2 | +16.8% | |
| Capital expenditure | (0.1) | (0.2) | (0.3) | (0.5) | (0.8) | (0.6) | +19.5% | |
| Acquisitions | 0.3 | 0.0 | 0.0 | (0.1) | (0.0) | (0.3) | −3310.0% | |
| Investing cash flow | 0.0 | (0.2) | (0.3) | (0.5) | (0.7) | (0.9) | −29.2% | |
| Dividends paid | (0.2) | 0.0 | (0.3) | (0.6) | (0.7) | 0.0 | +100.0% | |
| Share buybacks | (0.2) | (0.1) | (2.7) | (4.1) | (3.8) | (3.3) | +12.3% | |
| Debt issued / repaid | (0.6) | (0.2) | (0.0) | 1.8 | 2.6 | 1.7 | −32.5% | |
| Financing cash flow | (1.0) | (0.5) | (3.0) | (2.9) | (2.0) | (2.3) | −18.5% | |
| Free cash flow | 1.5 | 1.0 | 2.0 | 2.7 | 2.0 | 2.6 | +30.5% | |
| Net change in cash | 0.7 | 0.5 | (0.9) | (0.2) | 0.1 | (0.0) | −165.5% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
