| USD billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | 1.8 | 2.2 | 2.2 | 2.3 | 2.4 | 2.5 | +6.3% | |
| Depreciation & amortization | 0.3 | 0.3 | 0.4 | 0.4 | 0.5 | 0.5 | +10.7% | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Change in working capital | 0.7 | 0.7 | 0.5 | (0.0) | 0.2 | (0.3) | −245.0% | |
| Operating cash flow | 2.8 | 3.2 | 3.1 | 3.0 | 3.0 | 2.8 | −9.4% | |
| Capital expenditure | (0.5) | (0.4) | (0.6) | (1.0) | (1.0) | (1.2) | −14.2% | |
| Acquisitions | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +88.7% | |
| Investing cash flow | (0.6) | (0.6) | (0.7) | (1.0) | (1.2) | (1.2) | +1.2% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Share buybacks | (2.1) | (2.5) | (3.3) | (3.2) | (2.1) | (2.1) | −1.0% | |
| Debt issued / repaid | 0.2 | (0.3) | 0.5 | 1.2 | (0.1) | 0.5 | +1018.7% | |
| Financing cash flow | (1.8) | (2.7) | (2.7) | (1.9) | (2.0) | (1.5) | +23.7% | |
| Free cash flow | 2.4 | 2.8 | 2.6 | 2.0 | 2.0 | 1.6 | −21.4% | |
| Net change in cash | 0.4 | (0.1) | (0.3) | 0.2 | (0.1) | 0.1 | +142.7% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
