| SAR millions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|
| Net income | 0.8 | 4.1 | 5.8 | 4.7 | 4.1 | −13.6% | |
| Depreciation & amortization | 1.1 | 1.4 | 2.3 | 3.0 | 4.4 | +46.1% | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Change in working capital | (7.0) | (7.0) | (15.6) | (13.5) | (8.2) | +39.6% | |
| Operating cash flow | (4.9) | (0.7) | (5.2) | 0.0 | 2.5 | +5214.6% | |
| Capital expenditure | (0.3) | (5.3) | (3.1) | (3.1) | (3.0) | +2.8% | |
| Acquisitions | 0.0 | 0.1 | 0.0 | 0.0 | 0.2 | — | |
| Investing cash flow | (0.3) | (5.2) | (8.1) | 0.0 | (2.8) | −12628.5% | |
| Dividends paid | (0.5) | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Share buybacks | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Debt issued / repaid | (3.4) | 5.6 | (1.9) | 1.7 | 7.2 | +323.3% | |
| Financing cash flow | 1.9 | 5.0 | 13.5 | (0.8) | 6.5 | +913.2% | |
| Free cash flow | (5.2) | (6.0) | (8.3) | (3.0) | (0.5) | +85.0% | |
| Net change in cash | (3.3) | (1.0) | 0.2 | (0.7) | 6.3 | +957.9% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.