| USD billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | 0.9 | 1.2 | 1.1 | 1.0 | 0.8 | 0.8 | −1.5% | |
| Depreciation & amortization | 0.1 | 0.2 | 0.1 | 0.1 | 0.2 | 0.1 | −1.3% | |
| Stock-based compensation | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Change in working capital | 0.1 | (0.2) | (0.3) | 0.2 | (0.1) | (0.1) | +35.5% | |
| Operating cash flow | 1.0 | 0.9 | 0.8 | 1.4 | 1.1 | 1.0 | −4.9% | |
| Capital expenditure | (0.1) | (0.1) | (0.2) | (0.2) | (0.2) | (0.2) | +7.1% | |
| Acquisitions | 0.6 | (0.1) | 0.0 | (0.1) | 0.1 | 0.0 | −86.9% | |
| Investing cash flow | 0.5 | (0.0) | (0.2) | (0.4) | (0.1) | (0.1) | −121.5% | |
| Dividends paid | (0.1) | (0.2) | (0.3) | (0.3) | (0.3) | (0.3) | −2.8% | |
| Share buybacks | (0.7) | (1.0) | (0.9) | (0.4) | (0.8) | (0.6) | +24.0% | |
| Debt issued / repaid | 0.0 | 0.2 | 0.2 | (0.2) | (0.0) | (0.0) | +33.3% | |
| Financing cash flow | (0.9) | (1.3) | (1.1) | (0.9) | (1.0) | (0.9) | +11.4% | |
| Free cash flow | 0.8 | 0.8 | 0.6 | 1.2 | 0.9 | 0.9 | −4.5% | |
| Net change in cash | 0.6 | (0.4) | (0.5) | 0.2 | 0.0 | 0.0 | — |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
