| USD billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | 1.2 | 1.6 | 1.9 | 1.9 | 2.4 | 4.3 | +76.2% | |
| Depreciation & amortization | 0.3 | 0.4 | 0.4 | 0.4 | 0.6 | 0.9 | +61.1% | |
| Stock-based compensation | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | — | |
| Change in working capital | (0.0) | (0.5) | (0.2) | 0.2 | (0.2) | 0.1 | +134.1% | |
| Operating cash flow | 1.6 | 1.5 | 2.2 | 2.5 | 2.8 | 5.4 | +91.0% | |
| Capital expenditure | (0.3) | (0.4) | (0.4) | (0.4) | (0.7) | (1.0) | −49.8% | |
| Acquisitions | (0.0) | (2.2) | (0.3) | (1.0) | (2.1) | (3.8) | −77.0% | |
| Investing cash flow | (0.3) | (1.9) | (0.7) | (1.4) | (2.6) | (5.1) | −91.9% | |
| Dividends paid | (0.3) | (0.3) | (0.5) | (0.5) | (0.6) | (0.8) | −34.8% | |
| Share buybacks | (0.6) | (0.7) | (0.7) | (0.6) | (0.7) | (0.7) | +3.5% | |
| Debt issued / repaid | 0.1 | 0.6 | (0.2) | (0.3) | 2.6 | 8.4 | +224.5% | |
| Financing cash flow | (0.5) | (0.1) | (1.2) | (1.0) | 1.7 | 7.4 | +329.1% | |
| Free cash flow | 1.3 | 1.2 | 1.8 | 2.2 | 2.1 | 4.4 | +103.7% | |
| Net change in cash | 0.8 | (0.5) | 0.2 | 0.1 | 1.8 | 7.8 | +324.2% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
