| SAR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | (1.2) | 4.3 | 5.7 | 7.2 | 3.0 | 7.4 | +143.5% | |
| Depreciation & amortization | 0.7 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | −0.3% | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Change in working capital | (2.1) | 0.5 | (0.3) | 0.2 | 0.2 | (0.1) | −158.0% | |
| Operating cash flow | 1.8 | 3.9 | 3.7 | 4.5 | 5.1 | 5.4 | +5.2% | |
| 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 | 0.0 | — | |
| Investing cash flow | 0.5 | 0.5 | 0.0 | 0.0 | 0.1 | 0.0 | −47.8% | |
| Dividends paid | (3.5) | (4.0) | (3.5) | (4.0) | (4.7) | 0.0 | +100.0% | |
| Share buybacks | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Debt issued / repaid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Financing cash flow | (3.5) | (4.0) | (3.5) | (4.0) | (4.7) | (5.1) | −7.5% | |
| Free cash flow | 1.8 | 3.9 | 3.7 | 4.5 | 5.1 | 5.4 | +5.2% | |
| Net change in cash | (1.2) | 0.4 | 0.2 | 0.5 | 0.5 | 0.3 | −27.6% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.