| USD millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | 41.9 | (26.2) | 9.6 | 11.1 | 17.6 | — | — | |
| 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 | 26.2 | (9.5) | 14.5 | 0.6 | 0.6 | 3.2 | +449.2% | |
| Operating cash flow | (4.3) | 9.4 | 38.1 | 14.5 | 7.0 | 11.0 | +56.9% | |
| 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 | (37.2) | 14.1 | 23.5 | 10.3 | (17.1) | — | — | |
| Dividends paid | (8.2) | (8.2) | (8.3) | (8.6) | (8.8) | — | — | |
| Share buybacks | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| Debt issued / repaid | 12.8 | (2.5) | (30.2) | (5.9) | 2.0 | — | — | |
| Financing cash flow | 4.6 | (10.4) | (38.6) | (14.5) | (6.8) | — | — | |
| Free cash flow | (4.3) | 9.4 | 38.1 | 14.5 | 7.0 | 11.0 | +56.9% | |
| Net change in cash | 0.3 | (1.1) | (0.5) | 0.0 | 0.3 | — | — |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.