| Reported currency millions | FY2021 · USD | FY2021 · AUD | FY2022 · AUD | FY2023 · AUD | FY2024 · AUD | FY2026 · USD | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | — | (30.3) | (34.6) | (47.9) | 0.0 | — | — | |
| Depreciation & amortization | — | 0.0 | 0.0 | 0.0 | 0.0 | 1.8 | — | |
| Stock-based compensation | — | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| Change in working capital | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | (3.5) | — | |
| Operating cash flow | (0.0) | (9.9) | (23.2) | (23.0) | (36.6) | (35.8) | +2.4% | |
| Capital expenditure | 0.0 | (28.3) | (1.5) | 0.0 | 0.0 | 0.0 | — | |
| Acquisitions | — | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| Investing cash flow | — | (28.4) | (1.5) | (0.3) | 1.8 | — | — | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Share buybacks | — | (4.8) | (0.9) | (1.5) | 0.0 | — | — | |
| Debt issued / repaid | — | (0.1) | 0.0 | 2.2 | (1.9) | — | — | |
| Financing cash flow | — | 65.1 | 9.2 | 30.2 | 45.4 | — | — | |
| Free cash flow | (0.0) | (38.3) | (24.7) | (23.0) | (36.6) | (35.8) | +2.4% | |
| Net change in cash | — | 27.0 | (15.3) | 6.9 | 10.5 | — | — |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
Reporting currencies differ or are unavailable; each column identifies its currency.
