| SAR billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | TTM | Trend | YoY |
|---|---|---|---|---|---|---|---|---|---|
| Net income | 1.6 | 0.2 | 1.2 | 1.6 | 2.5 | 2.4 | — | — | |
| Depreciation & amortization | 1.2 | 1.2 | 1.3 | 1.4 | 1.7 | 1.9 | 1.9 | −3.7% | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| Change in working capital | 1.0 | (0.6) | (0.4) | 0.9 | 0.1 | (0.6) | (1.6) | −157.2% | |
| Operating cash flow | 3.8 | 0.8 | 2.0 | 3.6 | 3.5 | 3.5 | 6.3 | +78.7% | |
| Capital expenditure | (1.3) | (1.2) | (1.3) | (1.6) | (5.5) | (4.2) | (1.5) | +64.7% | |
| Acquisitions | (0.1) | (0.1) | (0.1) | (0.1) | 0.5 | 0.2 | — | — | |
| Investing cash flow | (1.2) | (1.4) | (0.4) | (1.0) | (4.6) | (5.9) | — | — | |
| Dividends paid | (0.8) | (0.8) | 0.0 | (0.2) | (0.4) | (0.7) | (1.7) | −125.0% | |
| Share buybacks | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| Debt issued / repaid | (0.7) | 0.7 | (0.2) | (1.9) | 1.1 | 2.9 | — | — | |
| Financing cash flow | (1.4) | (0.2) | (0.3) | (2.3) | 0.1 | 1.6 | — | — | |
| Free cash flow | 2.4 | (0.3) | 0.7 | 2.0 | (2.0) | (0.7) | 4.8 | +774.0% | |
| Net change in cash | 1.2 | (0.8) | 1.4 | 0.4 | (1.1) | (0.7) | — | — |
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.
