| USD millions | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|
| Depreciation & amortization | 34.9 | 89.2 | 157.0 | +76.1% | |
| Change in working capital | 31.2 | (32.0) | (33.1) | −3.5% | |
| Operating cash flow | 59.2 | 204.9 | 290.6 | +41.8% | |
| Capital expenditure | (5.0) | (163.1) | (0.6) | +99.7% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | 55.1 | 204.3 | 290.1 | +42.0% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.