| USD billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | TTM | Trend | YoY |
|---|---|---|---|---|---|---|---|---|---|
| Net income | (1.9) | (1.5) | (1.5) | 1.4 | 1.8 | 1.9 | — | — | |
| Depreciation & amortization | 1.1 | 1.1 | 1.1 | 1.3 | 1.4 | 1.5 | 1.5 | −4.3% | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | +48.1% | |
| Change in working capital | (0.5) | (0.1) | 0.2 | 0.4 | 0.0 | (0.8) | — | — | |
| Operating cash flow | (1.3) | 0.0 | (0.8) | 3.2 | 3.2 | 3.0 | 3.7 | +23.5% | |
| Capital expenditure | (1.2) | (0.8) | (0.8) | (1.3) | (1.6) | (1.2) | (1.0) | +17.2% | |
| Acquisitions | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| Investing cash flow | (1.3) | (0.9) | 4.2 | (1.3) | (1.6) | (1.2) | — | — | |
| Dividends paid | (0.6) | 0.0 | 0.0 | (0.3) | (0.6) | (0.8) | (0.9) | −12.6% | |
| Share buybacks | 0.0 | 0.0 | (0.0) | (0.5) | (1.8) | (2.2) | — | — | |
| Debt issued / repaid | 1.5 | 0.8 | 1.1 | (2.1) | (0.3) | 1.9 | — | — | |
| Financing cash flow | 0.6 | 0.7 | 1.1 | (3.2) | (3.1) | (1.6) | — | — | |
| Free cash flow | (2.5) | (0.8) | (1.6) | 2.0 | 1.6 | 1.8 | 2.7 | +51.9% | |
| Net change in cash | (2.1) | (0.2) | 4.5 | (1.2) | (1.5) | 0.2 | — | — |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
TTM ends 2026-06-30 and uses four consecutive reported quarters.
