| USD millions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | 120.8 | (87.6) | 42.1 | 72.6 | 95.1 | — | — | |
| Depreciation & amortization | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| Change in working capital | (28.3) | (44.0) | 13.3 | 11.7 | 2.2 | (47.7) | −2221.9% | |
| Operating cash flow | (228.2) | 153.2 | 173.7 | (11.7) | 12.0 | 12.9 | +7.2% | |
| 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 | — | — | |
| Investing cash flow | (217.2) | 0.0 | 116.0 | (57.4) | (59.9) | — | — | |
| Dividends paid | (49.8) | (47.3) | (61.4) | (63.0) | (74.5) | — | — | |
| Share buybacks | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| Debt issued / repaid | 252.4 | 0.0 | (175.5) | (0.3) | (48.9) | — | — | |
| Financing cash flow | 227.8 | (152.7) | (175.0) | 11.4 | (10.1) | — | — | |
| Free cash flow | (228.2) | 153.2 | 173.7 | (11.7) | 12.0 | 12.9 | +7.2% | |
| Net change in cash | (0.4) | 0.6 | (1.3) | (0.3) | 1.9 | — | — |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.