| Reported currency billions | FY2021 · GBP | FY2022 · GBP | FY2023 · GBP | FY2024 · USD | FY2025 · USD | FY2026 · USD | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | 2.8 | 3.3 | 3.5 | 4.2 | 2.5 | — | — | |
| Depreciation & amortization | 0.4 | 0.8 | 1.0 | 0.5 | 1.7 | 0.7 | −56.7% | |
| Stock-based compensation | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | — | — | |
| Change in working capital | 0.3 | (0.2) | (1.1) | (0.8) | (0.1) | 0.1 | +198.5% | |
| Operating cash flow | 3.7 | 3.9 | 4.5 | 6.1 | 4.3 | 4.4 | +2.0% | |
| Capital expenditure | (0.6) | (1.1) | (1.1) | (1.5) | (1.6) | (1.2) | +25.9% | |
| Acquisitions | (0.5) | (0.2) | (0.0) | (0.0) | 0.0 | — | — | |
| Investing cash flow | (1.1) | (1.3) | (1.1) | (1.6) | (1.7) | — | — | |
| Dividends paid | (1.6) | (1.9) | (1.6) | (2.2) | (2.3) | (1.8) | +19.8% | |
| Share buybacks | (0.1) | (2.5) | (1.3) | (1.7) | 0.0 | — | — | |
| Debt issued / repaid | (1.3) | 0.9 | 0.1 | (0.1) | 0.9 | — | — | |
| Financing cash flow | (2.8) | (3.6) | (2.4) | (3.1) | (1.5) | — | — | |
| Free cash flow | 3.0 | 2.8 | 3.4 | 4.6 | 2.7 | 3.2 | +18.8% | |
| Net change in cash | (0.5) | (0.4) | (0.7) | (0.7) | 1.1 | — | — |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
Reporting currencies differ or are unavailable; each column identifies its currency.
