| SAR millions | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|
| Net income | 13.6 | 11.6 | 13.8 | +18.7% | |
| Depreciation & amortization | 1.2 | 1.1 | 2.4 | +113.7% | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | — | |
| Change in working capital | 4.2 | (2.3) | (20.8) | −800.6% | |
| Operating cash flow | 19.2 | 12.3 | (5.3) | −143.4% | |
| Capital expenditure | (0.0) | (0.0) | 0.0 | +100.0% | |
| Acquisitions | 0.0 | 0.0 | 0.0 | — | |
| Investing cash flow | (34.9) | (2.5) | 0.0 | +100.0% | |
| Dividends paid | (6.5) | (11.3) | 0.0 | +100.0% | |
| Share buybacks | 0.0 | 0.0 | 0.0 | — | |
| Debt issued / repaid | 0.0 | 0.0 | 0.0 | — | |
| Financing cash flow | 25.8 | (11.3) | 8.1 | +172.3% | |
| Free cash flow | 19.2 | 12.3 | (5.3) | −143.4% | |
| Net change in cash | 10.1 | (1.4) | 2.8 | +294.1% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.