| USD millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | 53.8 | (56.7) | 10.9 | 30.6 | 31.3 | — | — | |
| 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 | (155.7) | (179.8) | 195.8 | 56.5 | (4.8) | (71.9) | −1396.5% | |
| Operating cash flow | (15.0) | 65.8 | 94.7 | 18.3 | 34.7 | (53.7) | −254.7% | |
| 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 | 82.8 | 218.8 | (129.5) | (38.3) | 4.8 | — | — | |
| Dividends paid | (24.0) | (24.3) | (24.4) | (24.5) | (22.3) | — | — | |
| Share buybacks | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| Debt issued / repaid | 37.6 | (43.1) | (72.5) | 4.5 | (10.4) | — | — | |
| Financing cash flow | 13.6 | (67.4) | (96.8) | (18.3) | (33.0) | — | — | |
| Free cash flow | (15.0) | 65.8 | 94.7 | 18.3 | 34.7 | (53.7) | −254.7% | |
| Net change in cash | (1.5) | (1.6) | (2.2) | 0.0 | 1.7 | — | — |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.