| USD millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | TTM | Trend | YoY |
|---|---|---|---|---|---|---|---|---|---|
| Net income | (0.5) | (2.9) | (2.7) | (2.7) | (2.0) | (1.1) | — | — | |
| Depreciation & amortization | 0.8 | 0.9 | 0.9 | 1.0 | 0.6 | 0.7 | 0.7 | +2.1% | |
| Stock-based compensation | 0.1 | 0.2 | 0.5 | 0.5 | 0.3 | 0.1 | 0.1 | +45.7% | |
| Change in working capital | (0.7) | (1.2) | (0.5) | (0.6) | 0.7 | 1.1 | — | — | |
| Operating cash flow | (1.0) | (1.7) | (1.5) | (1.0) | (0.4) | 2.2 | 4.0 | +81.8% | |
| Capital expenditure | (0.3) | (0.1) | (0.3) | (0.2) | (0.1) | (0.6) | (0.2) | +73.3% | |
| Acquisitions | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| Investing cash flow | 0.5 | 0.2 | (0.1) | (0.3) | (0.1) | (0.6) | — | — | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Share buybacks | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| Debt issued / repaid | 1.7 | (0.2) | (0.5) | (0.5) | (0.4) | (0.5) | — | — | |
| Financing cash flow | 2.4 | 4.0 | 0.5 | (0.5) | (0.4) | (0.6) | — | — | |
| Free cash flow | (1.3) | (1.9) | (1.8) | (1.2) | (0.5) | 1.6 | 3.9 | +135.5% | |
| Net change in cash | 1.5 | 2.0 | (0.6) | (1.7) | (0.9) | 0.9 | — | — |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
TTM ends 2026-05-31 and uses four consecutive reported quarters.
