| USD billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | 1.3 | 2.1 | 1.4 | 2.2 | 1.4 | 2.1 | +44.3% | |
| Depreciation & amortization | 0.5 | 0.7 | 0.7 | 0.7 | 0.7 | 0.8 | +2.7% | |
| Stock-based compensation | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | — | |
| Change in working capital | 0.2 | 0.4 | (0.3) | 0.1 | (0.6) | (1.0) | −69.7% | |
| Operating cash flow | 2.5 | 2.9 | 2.8 | 1.3 | 2.2 | 2.0 | −10.3% | |
| Capital expenditure | (0.5) | (0.5) | (0.4) | (0.4) | (0.6) | (0.5) | +13.7% | |
| Acquisitions | 0.2 | 0.1 | 0.2 | 0.0 | (1.0) | (0.1) | +86.4% | |
| Investing cash flow | (0.3) | 0.2 | (1.1) | (0.8) | (1.6) | (0.6) | +64.5% | |
| Dividends paid | (0.8) | (1.0) | (1.1) | (1.1) | (1.2) | (1.3) | −4.7% | |
| Share buybacks | 0.0 | (0.1) | (0.4) | (0.8) | (1.1) | (0.0) | +99.2% | |
| Debt issued / repaid | (1.2) | (1.8) | (0.2) | (0.6) | 2.2 | 0.6 | −73.4% | |
| Financing cash flow | (2.0) | (2.8) | (1.7) | (0.8) | (0.2) | (1.0) | −348.0% | |
| Free cash flow | 1.9 | 2.4 | 2.5 | 0.9 | 1.7 | 1.5 | −9.1% | |
| Net change in cash | 0.2 | 0.3 | (0.0) | (0.3) | 0.3 | 0.5 | +40.6% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
