| USD millions | FY2022 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|
| Net income | — | — | (16.9) | (21.6) | (21.6) | −0.0% | |
| Depreciation & amortization | — | — | 0.2 | 0.3 | 0.2 | −26.2% | |
| Stock-based compensation | — | — | 0.0 | 0.0 | 0.9 | — | |
| Change in working capital | — | — | 0.4 | 0.0 | 0.1 | +428.9% | |
| Operating cash flow | 0.0 | (0.6) | (16.4) | (21.6) | (21.6) | +0.0% | |
| Capital expenditure | — | — | (1.0) | (0.0) | (0.0) | +1.1% | |
| Acquisitions | — | — | 0.0 | 0.0 | 0.4 | — | |
| Investing cash flow | — | — | 0.5 | (3.2) | (3.2) | −0.0% | |
| Dividends paid | — | — | 0.0 | 0.0 | 0.0 | — | |
| Share buybacks | — | — | 0.0 | 0.0 | 0.0 | — | |
| Debt issued / repaid | — | — | 0.0 | 0.0 | 0.0 | — | |
| Financing cash flow | — | — | 5.0 | 28.9 | 28.9 | +0.0% | |
| Free cash flow | — | — | (17.4) | (21.6) | (21.6) | +0.0% | |
| Net change in cash | — | — | (10.9) | 4.1 | 4.1 | +0.0% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.