| USD millions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|
| Net income | 252.8 | 26.2 | (53.5) | (78.6) | (46.1) | +41.4% | |
| Depreciation & amortization | 0.0 | 0.2 | 0.3 | 0.6 | 35.1 | +5616.8% | |
| Stock-based compensation | 0.5 | 0.9 | 1.7 | 1.4 | 2.4 | +75.6% | |
| Change in working capital | 2.2 | 0.1 | (0.3) | 1.1 | 15.0 | +1273.5% | |
| Operating cash flow | (215.8) | 44.8 | 21.8 | 42.4 | 43.8 | +3.2% | |
| Capital expenditure | 0.0 | (0.6) | (0.2) | (0.3) | (6.9) | −2080.3% | |
| Acquisitions | 0.0 | 0.0 | 0.0 | 0.0 | 64.5 | — | |
| Investing cash flow | (225.9) | (0.6) | (0.2) | (0.3) | 434.6 | +138063.5% | |
| Dividends paid | (11.5) | (25.6) | (26.4) | (39.5) | (26.4) | +33.3% | |
| Share buybacks | 0.0 | 0.0 | (2.4) | (0.6) | (143.6) | −22808.5% | |
| Debt issued / repaid | 0.0 | 0.0 | 0.0 | 0.0 | (209.7) | — | |
| Financing cash flow | 219.3 | (36.2) | (28.8) | (40.1) | (411.7) | −926.3% | |
| Free cash flow | (215.8) | 44.2 | 21.6 | 42.1 | 36.9 | −12.3% | |
| Net change in cash | (222.5) | 7.8 | (7.4) | 1.8 | 66.3 | +3487.3% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
Statements are reported in USD; the shares trade in GBP.
