| USD millions | FY2024 | FY2025 |
|---|---|---|
| Net income | — | (29.8) |
| Depreciation & amortization | 3.2 | 3.9 |
| Stock-based compensation | — | 2.9 |
| Change in working capital | (12.0) | (32.6) |
| Operating cash flow | (55.2) | (53.6) |
| Capital expenditure | (3.4) | (6.4) |
| Acquisitions | — | 0.0 |
| Investing cash flow | — | 46.2 |
| Dividends paid | 0.0 | 0.0 |
| Share buybacks | — | 0.0 |
| Debt issued / repaid | — | 10.0 |
| Financing cash flow | — | 10.8 |
| Free cash flow | (58.2) | (60.0) |
| Net change in cash | — | 3.2 |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.