| USD billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | 2.7 | 2.3 | 3.3 | 3.6 | (0.5) | 4.0 | +838.1% | |
| Depreciation & amortization | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | +0.7% | |
| Stock-based compensation | 0.4 | 0.4 | 0.5 | 0.6 | 0.9 | 0.0 | −100.0% | |
| Change in working capital | (0.1) | (0.1) | 0.3 | (0.3) | (0.5) | (1.2) | −132.9% | |
| Operating cash flow | 3.3 | 2.6 | 4.1 | 3.5 | (0.5) | 3.6 | +837.2% | |
| Capital expenditure | (0.3) | (0.2) | (0.2) | (0.2) | (0.3) | (0.4) | −47.0% | |
| Acquisitions | (0.4) | 0.1 | (0.3) | 0.0 | 0.0 | 0.0 | — | |
| Investing cash flow | 0.1 | (0.3) | (0.3) | (3.1) | (3.8) | (0.9) | +74.9% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Share buybacks | (0.5) | (1.4) | (0.2) | (0.7) | (1.2) | (2.0) | −71.4% | |
| Debt issued / repaid | (0.0) | (0.0) | (0.1) | (0.0) | (0.0) | (0.0) | +83.9% | |
| Financing cash flow | (0.5) | (1.5) | (0.1) | (0.6) | (1.5) | (2.3) | −51.3% | |
| Free cash flow | 3.0 | 2.4 | 3.9 | 3.3 | (0.8) | 3.2 | +504.1% | |
| Net change in cash | 2.9 | 0.8 | 3.7 | (0.1) | (5.8) | 0.5 | +108.9% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
