| USD millions | FY2024 | FY2025 |
|---|---|---|
| Net income | — | (74.9) |
| Depreciation & amortization | 0.2 | 1.4 |
| Stock-based compensation | — | 6.9 |
| Change in working capital | 2.5 | (7.9) |
| Operating cash flow | (29.6) | (77.9) |
| Capital expenditure | (0.1) | (0.4) |
| Acquisitions | — | 0.0 |
| Investing cash flow | — | (184.2) |
| Dividends paid | 0.0 | 0.0 |
| Share buybacks | — | 0.0 |
| Debt issued / repaid | — | 0.0 |
| Financing cash flow | — | (0.9) |
| Free cash flow | (29.7) | (78.3) |
| Net change in cash | — | (263.1) |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.