| USD millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | 23.3 | (10.3) | (0.1) | 5.5 | 6.9 | — | — | |
| Depreciation & amortization | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| Change in working capital | (1.6) | (3.3) | 1.3 | (0.9) | 3.7 | (0.3) | −108.2% | |
| Operating cash flow | 8.6 | 6.8 | 27.5 | 23.5 | 27.0 | 6.1 | −77.5% | |
| Capital expenditure | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Acquisitions | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| Investing cash flow | 3.7 | 10.6 | 16.0 | 20.1 | 13.7 | — | — | |
| Dividends paid | (10.6) | (10.2) | (10.2) | (10.3) | (9.5) | — | — | |
| Share buybacks | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| Debt issued / repaid | 2.7 | 2.8 | (17.2) | (13.2) | (17.4) | — | — | |
| Financing cash flow | (7.9) | (7.4) | (27.4) | (23.5) | (26.9) | — | — | |
| Free cash flow | 8.6 | 6.8 | 27.5 | 23.5 | 27.0 | 6.1 | −77.5% | |
| Net change in cash | 0.6 | (0.7) | 0.0 | (0.0) | 0.1 | — | — |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.