| SAR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | Trend | YoY |
|---|---|---|---|---|---|---|---|
| Net income | 11.1 | 5.6 | 8.3 | 8.4 | 8.7 | +3.6% | |
| Depreciation & amortization | 6.8 | 5.1 | 9.4 | 7.7 | 10.3 | +32.9% | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Change in working capital | (3.0) | (0.9) | 0.2 | 0.2 | (2.7) | −1294.1% | |
| Operating cash flow | 16.6 | 15.5 | 17.7 | 18.2 | 17.8 | −1.9% | |
| Capital expenditure | (6.0) | (12.6) | (1.5) | (9.1) | (2.1) | +77.3% | |
| Acquisitions | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −12.5% | |
| Investing cash flow | (4.4) | (14.0) | 2.3 | (10.0) | (2.1) | +79.2% | |
| Dividends paid | (0.7) | (8.2) | 0.0 | 0.0 | (2.1) | — | |
| Share buybacks | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Debt issued / repaid | (3.5) | 2.4 | (9.5) | (7.6) | (2.4) | +67.9% | |
| Financing cash flow | (4.2) | 0.1 | (18.7) | (7.2) | (7.4) | −3.0% | |
| Free cash flow | 10.6 | 2.9 | 16.3 | 9.1 | 15.7 | +73.6% | |
| Net change in cash | 8.0 | 1.5 | 1.4 | 1.5 | 8.3 | +463.3% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.