| USD billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | 1.2 | 1.5 | 1.3 | 1.1 | 2.0 | 1.7 | −14.6% | |
| Depreciation & amortization | 0.5 | 0.5 | 0.6 | 0.6 | 0.7 | 0.0 | −100.0% | |
| Stock-based compensation | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | −100.0% | |
| Change in working capital | (0.0) | (0.9) | 0.9 | 0.0 | (3.2) | 2.7 | +186.1% | |
| Operating cash flow | 1.9 | 1.4 | 2.4 | 2.6 | (0.5) | 5.5 | +1238.6% | |
| Capital expenditure | (0.6) | (0.5) | (1.2) | (0.1) | (0.1) | (0.1) | +27.1% | |
| Acquisitions | (21.4) | (14.4) | 20.9 | 0.0 | 0.0 | 0.0 | — | |
| Investing cash flow | (29.9) | (18.6) | 25.9 | 4.8 | (2.6) | (20.2) | −686.8% | |
| Dividends paid | (0.6) | (0.6) | (0.8) | (0.6) | (0.6) | (0.6) | +1.8% | |
| Share buybacks | (0.7) | (0.3) | (0.0) | (0.3) | (0.9) | (1.3) | −35.8% | |
| Debt issued / repaid | 0.5 | (0.8) | 1.5 | 2.0 | (1.3) | 0.3 | +121.2% | |
| Financing cash flow | 27.9 | 16.1 | (26.4) | (7.2) | 3.4 | 15.2 | +341.2% | |
| Free cash flow | 1.3 | 0.8 | 1.2 | 2.5 | (0.6) | 5.5 | +1029.3% | |
| Net change in cash | (0.1) | (1.3) | 1.6 | 0.1 | (0.1) | 1.2 | +1146.3% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
