| USD billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | 1.3 | 1.9 | 3.0 | 4.6 | 4.2 | 2.4 | −42.9% | |
| Depreciation & amortization | 0.9 | 0.9 | 0.8 | 0.9 | 0.9 | 0.8 | −9.8% | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −100.0% | |
| Change in working capital | 0.8 | (0.4) | (0.5) | (1.5) | (0.4) | 0.7 | +271.2% | |
| Operating cash flow | 3.0 | 2.2 | 3.0 | 4.2 | 4.6 | 4.4 | −4.9% | |
| Capital expenditure | (1.6) | (1.6) | (1.4) | (1.3) | (1.7) | (1.4) | +20.6% | |
| Acquisitions | 0.6 | 0.9 | 0.7 | 0.6 | 0.7 | 0.5 | −31.7% | |
| Investing cash flow | (1.9) | (1.4) | (2.0) | (2.9) | (4.5) | (2.3) | +49.5% | |
| Dividends paid | (1.2) | (0.7) | (1.0) | (1.5) | (2.3) | (2.3) | +0.9% | |
| Share buybacks | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | −702.2% | |
| Debt issued / repaid | 0.3 | (0.2) | 0.9 | 0.9 | 2.1 | (0.8) | −138.8% | |
| Financing cash flow | (1.8) | (0.9) | 0.3 | 1.1 | (0.1) | (3.1) | −2404.0% | |
| Free cash flow | 1.3 | 0.6 | 1.6 | 2.9 | 2.9 | 3.0 | +4.6% | |
| Net change in cash | (0.6) | (0.1) | 1.3 | 2.5 | (0.1) | (7.1) | −5740.2% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
