| USD millions | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|
| Net income | 4.4 | 5.6 | 6.5 | 11.8 | +82.4% | |
| Depreciation & amortization | 0.6 | 0.9 | 1.1 | 1.0 | −14.2% | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Change in working capital | (4.6) | (2.4) | (5.6) | (22.5) | −305.1% | |
| Operating cash flow | 0.7 | 4.1 | 2.0 | (9.7) | −584.3% | |
| Capital expenditure | (2.4) | (3.8) | (0.0) | (0.0) | −156.4% | |
| Acquisitions | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Investing cash flow | (2.4) | (3.8) | (0.0) | (2.0) | −17484.4% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Share buybacks | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Debt issued / repaid | 0.0 | 0.0 | (0.0) | 0.0 | +100.0% | |
| Financing cash flow | 0.2 | (0.0) | (0.3) | 10.1 | +4016.0% | |
| Free cash flow | (1.7) | 0.2 | 2.0 | (9.8) | −588.5% | |
| Net change in cash | (1.7) | (0.1) | 1.7 | (0.9) | −152.0% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.