| SAR billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | TTM | Trend | YoY |
|---|---|---|---|---|---|---|---|---|---|
| Net income | 0.2 | 4.4 | 4.2 | 1.2 | 0.4 | (0.6) | — | — | |
| Depreciation & amortization | 0.9 | 1.0 | 0.9 | 0.9 | 0.9 | 0.9 | 1.0 | +0.7% | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | 4,312.0 | 0.0 | — | — | |
| Change in working capital | 0.1 | (0.6) | 0.6 | 0.4 | (0.0) | 0.2 | 0.0 | −79.7% | |
| Operating cash flow | 1.6 | 4.9 | 5.3 | 2.3 | 1.4 | 1.2 | 0.6 | −50.4% | |
| Capital expenditure | (0.5) | (0.7) | (0.6) | (0.7) | (0.7) | (0.6) | (0.5) | +14.5% | |
| Acquisitions | 0.0 | (0.2) | (0.0) | (0.0) | (0.0) | (0.2) | — | — | |
| Investing cash flow | 0.1 | (0.3) | (0.3) | (0.6) | (0.4) | (0.4) | — | — | |
| Dividends paid | (0.4) | (1.6) | (2.4) | (1.5) | (0.7) | (0.7) | (0.7) | +0.0% | |
| Share buybacks | (0.1) | (0.0) | (0.1) | (0.0) | (0.0) | (0.0) | — | — | |
| Debt issued / repaid | (0.2) | (2.1) | (2.0) | (0.8) | (0.5) | 0.6 | — | — | |
| Financing cash flow | (1.0) | (4.4) | (5.3) | (2.7) | (1.5) | (0.4) | — | — | |
| Free cash flow | 1.1 | 4.2 | 4.7 | 1.6 | 0.7 | 0.6 | 0.1 | −81.2% | |
| Net change in cash | 0.7 | 0.2 | (0.2) | (1.0) | (0.5) | 0.4 | — | — |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
TTM ends 2026-06-30 and uses four consecutive reported quarters.
