| USD millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | 69.2 | (60.9) | 19.0 | 25.3 | (12.9) | — | — | |
| 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 | 2.1 | 1.3 | (2.2) | (0.6) | 1.1 | (1.4) | −224.3% | |
| Operating cash flow | 40.1 | 2.2 | 37.7 | 37.7 | 36.9 | 8.7 | −76.4% | |
| 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| Dividends paid | (21.7) | (21.9) | (21.8) | (21.6) | (21.6) | — | — | |
| Share buybacks | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| Debt issued / repaid | (20.0) | 20.2 | (16.5) | (16.4) | (15.4) | — | — | |
| Financing cash flow | (41.7) | (1.7) | (38.3) | (38.0) | (37.0) | — | — | |
| Free cash flow | 40.1 | 2.2 | 37.7 | 37.7 | 36.9 | 8.7 | −76.4% | |
| Net change in cash | (1.5) | 0.6 | (0.6) | (0.3) | (0.1) | — | — |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.