| SAR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | 9.0 | 5.2 | 7.7 | 3.1 | 1.5 | (17.8) | −1248.8% | |
| Depreciation & amortization | 1.1 | 1.2 | 1.4 | 2.2 | 3.9 | 4.8 | +22.2% | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Change in working capital | (8.6) | 2.9 | (1.7) | (1.6) | (4.8) | 4.0 | +183.6% | |
| Operating cash flow | 2.4 | 9.7 | 8.0 | 2.7 | 1.7 | (0.6) | −138.0% | |
| Capital expenditure | (2.7) | (11.3) | (4.1) | (0.4) | (0.2) | (0.2) | −11.4% | |
| Acquisitions | 1.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Investing cash flow | (1.7) | (11.3) | (4.1) | (3.6) | (4.0) | (2.5) | +37.9% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Share buybacks | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Debt issued / repaid | 4.7 | (2.1) | (2.2) | (1.3) | 8.3 | 0.6 | −92.4% | |
| Financing cash flow | 4.7 | (3.1) | (3.6) | 2.4 | 2.0 | 0.6 | −68.6% | |
| Free cash flow | (0.4) | (1.6) | 3.9 | 2.3 | 1.5 | (0.9) | −157.9% | |
| Net change in cash | 5.2 | (4.7) | 0.2 | 1.5 | 0.1 | (2.5) | −4035.6% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.