| USD millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | 117.9 | (28.4) | (61.7) | 1.4 | 46.5 | 67.7 | +45.7% | |
| Depreciation & amortization | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Change in working capital | 0.0 | 0.0 | 0.0 | 10.8 | (7.5) | 6.1 | +180.5% | |
| Operating cash flow | 0.0 | 0.0 | 0.0 | 90.1 | 25.1 | 10.1 | −59.6% | |
| Capital expenditure | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Acquisitions | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Investing cash flow | 0.0 | 0.0 | 0.0 | 65.9 | 43.5 | 18.5 | −57.5% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | (31.4) | (27.4) | 0.0 | +100.0% | |
| Share buybacks | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Debt issued / repaid | 0.0 | 0.0 | 0.0 | (70.0) | (4.8) | 0.4 | +107.7% | |
| Financing cash flow | 0.0 | 0.0 | 0.0 | (79.7) | (32.2) | (27.0) | +16.1% | |
| Free cash flow | 0.0 | 0.0 | 0.0 | 90.1 | 25.1 | 10.1 | −59.6% | |
| Net change in cash | 0.0 | 2.0 | (1.9) | 10.3 | (2.3) | (0.0) | +99.7% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.