| USD millions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | (0.7) | (1.7) | (5.5) | (6.7) | (6.1) | (5.0) | +17.2% | |
| Depreciation & amortization | 0.0 | 0.0 | 0.0 | 0.1 | 0.3 | 0.4 | +27.8% | |
| Stock-based compensation | 0.0 | 0.3 | 1.7 | 1.0 | 0.4 | 0.1 | −64.3% | |
| Change in working capital | 0.1 | 0.6 | (0.2) | (1.1) | 0.6 | 0.3 | −56.7% | |
| Operating cash flow | (0.6) | (0.8) | (4.2) | (6.2) | (4.6) | (4.6) | −1.3% | |
| Capital expenditure | 0.0 | 0.0 | (0.2) | (1.2) | (0.6) | (0.3) | +57.6% | |
| Acquisitions | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Investing cash flow | 0.0 | 0.0 | (0.2) | (1.2) | (0.6) | (0.3) | +57.6% | |
| Dividends paid | 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 | 0.0 | 0.1 | 0.1 | (0.2) | (0.1) | (0.1) | −1.6% | |
| Financing cash flow | 0.6 | 0.8 | 13.7 | 1.6 | 5.8 | 7.1 | +22.1% | |
| Free cash flow | (0.6) | (0.8) | (4.4) | (7.4) | (5.2) | (4.9) | +5.6% | |
| Net change in cash | (0.0) | 0.0 | 9.3 | (5.8) | 0.6 | 2.2 | +245.5% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.