| SAR billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | TTM | Trend | YoY |
|---|---|---|---|---|---|---|---|---|---|
| Net income | 0.1 | 0.1 | 0.4 | 0.4 | 1.0 | 0.8 | — | — | |
| Depreciation & amortization | 0.2 | 0.3 | 0.4 | 0.8 | 1.3 | 1.5 | 1.8 | +15.7% | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | — | — | |
| Change in working capital | (0.0) | (0.3) | 0.2 | 0.2 | (0.1) | (0.2) | (0.2) | +13.9% | |
| Operating cash flow | 0.4 | 0.1 | 0.8 | 2.3 | 3.0 | 2.1 | 2.2 | +6.0% | |
| Capital expenditure | (0.4) | (0.4) | (3.9) | (4.0) | (2.4) | (1.8) | (1.7) | +7.8% | |
| Acquisitions | 0.0 | (1.1) | (2.5) | 0.2 | (0.7) | (1.1) | — | — | |
| Investing cash flow | (0.4) | (1.5) | (6.5) | (3.7) | (3.2) | (2.7) | — | — | |
| Dividends paid | 0.0 | 0.0 | 0.0 | (0.0) | (0.2) | (0.5) | (0.5) | −4.8% | |
| Share buybacks | (0.1) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| Debt issued / repaid | (0.1) | 1.3 | 5.6 | (0.2) | 1.8 | 3.1 | — | — | |
| Financing cash flow | (0.2) | 1.4 | 5.6 | 1.9 | 0.5 | 2.3 | — | — | |
| Free cash flow | (0.0) | (0.3) | (3.1) | (1.8) | 0.6 | 0.3 | 0.5 | +102.4% | |
| Net change in cash | (0.2) | (0.0) | (0.0) | 0.2 | 0.3 | 1.7 | — | — |
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.
