| USD millions | FY2024 | FY2025 |
|---|---|---|
| Net income | — | (16.8) |
| Depreciation & amortization | 21.3 | 21.4 |
| Stock-based compensation | — | 0.2 |
| Change in working capital | 15.3 | (110.9) |
| Operating cash flow | 64.9 | (97.6) |
| Capital expenditure | (8.5) | (8.5) |
| Acquisitions | — | (2.1) |
| Investing cash flow | — | (10.5) |
| Dividends paid | (90.9) | (5.0) |
| Share buybacks | — | 0.0 |
| Debt issued / repaid | — | (2.7) |
| Financing cash flow | — | 90.5 |
| Free cash flow | 56.4 | (106.1) |
| Net change in cash | — | (17.7) |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.