| USD millions | FY2024 | FY2025 |
|---|---|---|
| Net income | — | (149.0) |
| Depreciation & amortization | 0.1 | 0.3 |
| Stock-based compensation | — | 10.9 |
| Change in working capital | 2.4 | 16.8 |
| Operating cash flow | (123.3) | (120.2) |
| Capital expenditure | (0.3) | (2.1) |
| Acquisitions | — | 0.0 |
| Investing cash flow | — | (492.6) |
| Dividends paid | 0.0 | 0.0 |
| Share buybacks | — | 0.0 |
| Debt issued / repaid | — | 100.0 |
| Financing cash flow | — | 598.7 |
| Free cash flow | (123.6) | (122.3) |
| Net change in cash | — | (14.2) |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.