| SAR millions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|
| Net income | 19.3 | 32.0 | 35.8 | 26.4 | 20.1 | −24.1% | |
| Depreciation & amortization | 15.2 | 15.6 | 15.9 | 16.9 | 17.5 | +3.9% | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Change in working capital | (7.0) | (12.8) | 32.0 | (1.4) | 6.1 | +523.9% | |
| Operating cash flow | 27.7 | 35.7 | 86.8 | 45.8 | 49.5 | +8.0% | |
| Capital expenditure | (17.6) | (6.4) | (20.1) | (29.4) | (49.2) | −67.3% | |
| Acquisitions | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Investing cash flow | (17.6) | (6.4) | (20.1) | (29.4) | (47.1) | −60.3% | |
| Dividends paid | (16.6) | (6.3) | (26.6) | (19.6) | (10.5) | +46.4% | |
| Share buybacks | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Debt issued / repaid | (10.3) | (20.0) | (27.2) | (7.1) | 32.5 | +555.8% | |
| Financing cash flow | (33.4) | (32.0) | (54.3) | (32.6) | 15.4 | +147.2% | |
| Free cash flow | 10.0 | 29.3 | 66.7 | 16.4 | 0.3 | −98.3% | |
| Net change in cash | (23.4) | 2.2 | 12.4 | (10.8) | 17.7 | +263.4% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.