| USD billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | 0.9 | 1.4 | 2.1 | 2.4 | 2.6 | 2.5 | −3.1% | |
| Depreciation & amortization | 2.0 | 2.0 | 2.2 | 2.8 | 2.9 | 3.1 | +7.1% | |
| Stock-based compensation | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | — | |
| Change in working capital | (0.0) | 0.4 | 0.0 | 0.2 | (0.3) | (0.3) | −4.9% | |
| Operating cash flow | 2.7 | 3.7 | 4.4 | 4.7 | 4.5 | 5.2 | +14.2% | |
| Capital expenditure | (1.2) | (3.2) | (3.7) | (2.5) | (4.1) | (4.5) | −9.7% | |
| Acquisitions | 0.9 | (0.4) | (1.4) | (0.6) | (0.1) | 1.1 | +1759.7% | |
| Investing cash flow | (0.2) | (3.6) | (5.0) | (3.0) | (4.1) | (3.4) | +18.8% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | (0.4) | (0.4) | (0.5) | −6.9% | |
| Share buybacks | (0.3) | (0.0) | (1.1) | (1.1) | (1.6) | (2.0) | −25.3% | |
| Debt issued / repaid | (2.0) | (0.1) | 1.6 | 0.0 | 1.7 | 0.6 | −64.5% | |
| Financing cash flow | (2.3) | (0.1) | 0.6 | (1.5) | (0.3) | (1.8) | −571.9% | |
| Free cash flow | 1.5 | 0.5 | 0.7 | 2.2 | 0.4 | 0.7 | +58.0% | |
| Net change in cash | 0.2 | (0.1) | (0.0) | 0.3 | 0.1 | 0.0 | −97.9% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
