| USD billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | (0.1) | 1.0 | 0.7 | 1.6 | 1.9 | 2.9 | +56.3% | |
| Depreciation & amortization | 1.1 | 1.1 | 1.1 | 1.2 | 1.3 | 1.4 | +7.8% | |
| Stock-based compensation | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.0 | −100.0% | |
| Change in working capital | 0.0 | (0.4) | (1.0) | (0.8) | (0.5) | (0.2) | +46.8% | |
| Operating cash flow | 1.5 | 1.9 | 1.5 | 2.5 | 3.4 | 4.5 | +32.0% | |
| Capital expenditure | (0.4) | (0.6) | (0.6) | (0.7) | (0.8) | (0.9) | −10.9% | |
| Acquisitions | 0.0 | (1.4) | (1.5) | (1.8) | (4.6) | (1.6) | +65.6% | |
| Investing cash flow | (0.4) | (1.6) | (2.0) | (2.6) | (5.7) | (2.6) | +53.6% | |
| Dividends paid | (0.0) | (0.1) | (0.1) | (0.0) | 0.0 | 0.0 | — | |
| Share buybacks | (0.5) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Debt issued / repaid | 0.4 | 0.0 | (0.2) | (0.0) | 1.8 | (0.5) | −126.9% | |
| Financing cash flow | 0.3 | (0.1) | (0.5) | 0.0 | 1.8 | (0.4) | −121.8% | |
| Free cash flow | 1.1 | 1.3 | 0.9 | 1.8 | 2.6 | 3.7 | +38.3% | |
| Net change in cash | 1.4 | 0.2 | (1.0) | (0.1) | (0.5) | 1.5 | +423.4% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
