| USD millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | (1.0) | 0.5 | 1.3 | 2.0 | 2.3 | 3.6 | +57.0% | |
| Depreciation & amortization | 0.3 | 0.3 | 0.4 | 0.5 | 0.6 | 0.5 | −14.1% | |
| Stock-based compensation | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | +94.6% | |
| Change in working capital | 0.5 | (0.7) | (0.4) | (0.8) | (2.8) | (0.8) | +71.8% | |
| Operating cash flow | 1.1 | 0.0 | 1.3 | 1.8 | 1.3 | 5.0 | +290.0% | |
| Capital expenditure | (0.1) | (0.4) | (2.4) | (0.3) | (0.5) | (0.5) | +12.9% | |
| Acquisitions | 0.1 | 0.0 | (0.7) | (0.4) | 0.0 | 0.0 | — | |
| Investing cash flow | 0.1 | (0.4) | (3.1) | (0.8) | (0.5) | (0.5) | +12.9% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Share buybacks | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Debt issued / repaid | (0.8) | (0.6) | 0.7 | (0.5) | 0.1 | 0.2 | +61.2% | |
| Financing cash flow | (0.5) | 1.3 | 1.6 | (0.4) | 0.2 | 3.8 | +1640.1% | |
| Free cash flow | 1.0 | (0.4) | (1.1) | 1.5 | 0.8 | 4.6 | +492.8% | |
| Net change in cash | 0.6 | 0.9 | (0.2) | 0.7 | 1.0 | 8.4 | +743.8% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.