| USD millions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 0.6 | 0.5 | 0.5 | 0.7 | 0.7 | 0.7 | −10.0% | |
| Change in working capital | (8.5) | 4.3 | (2.2) | (4.2) | 1.4 | (2.2) | −255.2% | |
| Operating cash flow | 14.4 | 28.9 | 24.8 | 24.3 | 26.6 | 25.0 | −6.0% | |
| Capital expenditure | (0.6) | (0.3) | (0.7) | (3.7) | (0.2) | (1.1) | −461.4% | |
| Dividends paid | (0.9) | (0.9) | (1.3) | (1.6) | (1.6) | (1.7) | −4.7% | |
| Free cash flow | 13.7 | 28.6 | 24.1 | 20.6 | 26.4 | 23.9 | −9.4% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.