| SAR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | TTM | Trend | YoY |
|---|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 53.3 | 53.9 | 58.9 | 59.3 | 65.8 | 73.9 | 77.9 | +5.4% | |
| Change in working capital | 12.9 | (9.6) | (6.4) | 21.0 | (30.6) | 4.2 | 18.0 | +326.1% | |
| Operating cash flow | 41.5 | 68.1 | 94.5 | 122.3 | 87.8 | 138.2 | 164.9 | +19.3% | |
| Capital expenditure | (77.3) | (70.8) | (33.0) | (68.1) | (92.3) | (117.6) | (151.9) | −29.2% | |
| Dividends paid | 0.0 | 0.0 | (6.0) | (6.0) | (6.0) | 0.0 | 0.0 | — | |
| Free cash flow | (35.3) | (1.8) | 61.9 | 56.2 | (3.6) | 24.6 | 15.4 | −37.3% |
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.