| USD billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | (9.8) | 6.3 | 4.9 | 2.4 | (0.7) | 1.8 | +354.8% | |
| Depreciation & amortization | 0.0 | 1.0 | 1.8 | 1.5 | 1.7 | 3.0 | +72.4% | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +21.1% | |
| Change in working capital | 0.9 | 0.8 | (0.1) | 0.3 | (0.3) | (0.3) | +9.5% | |
| Operating cash flow | 1.2 | 1.8 | 4.1 | 2.4 | 1.6 | 4.6 | +192.3% | |
| Capital expenditure | (1.1) | (0.7) | (1.8) | (1.8) | (1.6) | (2.7) | −75.7% | |
| Acquisitions | 0.2 | (0.2) | (2.0) | 2.5 | (0.5) | 0.0 | +100.0% | |
| Investing cash flow | (1.0) | (0.9) | (3.4) | 0.5 | (1.9) | (2.8) | −44.9% | |
| Dividends paid | 0.0 | (0.1) | (1.2) | (0.5) | (0.4) | (0.8) | −97.2% | |
| Share buybacks | 0.0 | 0.0 | (1.1) | (0.4) | 0.0 | (0.1) | — | |
| Debt issued / repaid | 0.2 | (0.7) | 0.8 | (1.1) | (0.0) | (0.7) | −3215.0% | |
| Financing cash flow | 0.1 | (0.2) | (1.4) | (1.9) | (0.4) | (1.5) | −261.6% | |
| Free cash flow | 0.0 | 1.1 | 2.3 | 0.6 | 0.0 | 1.8 | +22887.5% | |
| Net change in cash | 0.3 | 0.6 | (0.7) | 1.0 | (0.8) | 0.3 | +139.7% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
