| USD billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | 1.4 | 1.9 | 4.3 | 2.1 | 2.1 | 1.8 | −13.9% | |
| Depreciation & amortization | 0.6 | 0.7 | 0.9 | 1.0 | 1.1 | 1.2 | +2.9% | |
| Stock-based compensation | 0.0 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | −10.8% | |
| Change in working capital | 0.0 | 0.0 | (0.0) | 0.0 | (0.0) | 0.0 | +106.0% | |
| Operating cash flow | 2.1 | 2.6 | 3.1 | 3.2 | 3.1 | 3.2 | +1.4% | |
| Capital expenditure | (0.2) | (0.3) | (0.5) | (0.5) | (0.4) | (0.3) | +31.1% | |
| Acquisitions | 0.0 | 0.0 | 0.0 | (2.2) | 0.0 | (0.0) | −491.7% | |
| Investing cash flow | (1.1) | (5.6) | 1.1 | (3.5) | (1.0) | (1.7) | −66.6% | |
| Dividends paid | (1.6) | (1.6) | (3.9) | (2.3) | (2.3) | 0.0 | +100.0% | |
| Share buybacks | (1.2) | (1.2) | (0.0) | (0.0) | (0.2) | 0.0 | +100.0% | |
| Debt issued / repaid | 0.5 | 5.0 | (0.5) | 2.2 | 0.3 | 0.7 | +105.8% | |
| Financing cash flow | (1.1) | 3.5 | (4.2) | (0.1) | (2.1) | (1.6) | +21.9% | |
| Free cash flow | 1.9 | 2.3 | 2.7 | 2.8 | 2.7 | 2.9 | +6.5% | |
| Net change in cash | (0.2) | 0.5 | 0.0 | (0.4) | 0.0 | (0.1) | −374.9% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
