| USD millions | FY2021 | FY2022 | FY2023 | FY2024 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|
| Net income | (93.4) | 15.6 | 31.8 | (14.2) | — | — | |
| Depreciation & amortization | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| Change in working capital | 2.2 | (2.5) | (1.3) | 1.5 | (1.9) | −232.6% | |
| Operating cash flow | (40.8) | 30.2 | 27.6 | 23.5 | 10.0 | −57.3% | |
| Capital expenditure | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Acquisitions | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| Investing cash flow | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| Dividends paid | (28.2) | (26.2) | (25.3) | (25.2) | (24.3) | +3.6% | |
| Share buybacks | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| Debt issued / repaid | 85.8 | (17.2) | (2.8) | 1.5 | — | — | |
| Financing cash flow | 57.6 | (43.4) | (28.1) | (23.7) | — | — | |
| Free cash flow | (40.8) | 30.2 | 27.6 | 23.5 | 10.0 | −57.3% | |
| Net change in cash | 16.8 | (13.2) | (0.5) | (0.2) | — | — |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.