| USD millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | (4.8) | 32.0 | 5.5 | 3.1 | 1.3 | (0.3) | −125.1% | |
| Depreciation & amortization | 0.2 | 0.2 | (0.4) | (0.2) | (0.1) | (0.1) | +15.1% | |
| Stock-based compensation | 0.1 | 0.1 | 0.7 | 0.0 | 0.0 | 0.1 | — | |
| Change in working capital | 3.9 | (0.3) | 1.2 | (0.8) | (0.7) | (0.8) | −17.0% | |
| Operating cash flow | (0.2) | 4.8 | 10.5 | 2.9 | 1.0 | (0.8) | −183.0% | |
| Capital expenditure | 0.0 | (0.1) | (0.2) | (0.0) | (0.2) | (0.0) | +96.7% | |
| Acquisitions | 0.7 | 10.2 | 0.1 | (2.7) | 0.0 | 0.0 | — | |
| Investing cash flow | 0.8 | 8.7 | (1.0) | 2.7 | 4.4 | 1.1 | −76.1% | |
| Dividends paid | (0.5) | (0.6) | (1.2) | (1.3) | (1.3) | (1.2) | +5.5% | |
| Share buybacks | (0.1) | (0.3) | (0.5) | (1.2) | (2.2) | (2.0) | +9.3% | |
| Debt issued / repaid | 0.0 | 0.0 | 0.0 | (0.0) | (0.0) | 0.0 | +240.0% | |
| Financing cash flow | (0.1) | (0.9) | (1.6) | (2.5) | (3.4) | (3.1) | +9.6% | |
| Free cash flow | (0.2) | 4.7 | 10.3 | 2.9 | 0.8 | (0.8) | −206.7% | |
| Net change in cash | 0.5 | 12.5 | 7.9 | 3.1 | 2.0 | (2.8) | −242.5% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
