| SAR millions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|
| Net income | 4.9 | 4.2 | 5.7 | 5.6 | 4.7 | −15.8% | |
| Depreciation & amortization | 0.5 | 0.5 | 0.9 | 1.7 | 2.9 | +71.3% | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | 6.2 | — | |
| Change in working capital | (2.7) | (3.1) | (2.1) | (0.2) | (10.3) | −5829.0% | |
| Operating cash flow | 3.0 | 2.1 | 5.5 | 3.1 | 3.8 | +20.9% | |
| Capital expenditure | (2.3) | (4.6) | (0.3) | (7.3) | (2.8) | +62.4% | |
| Acquisitions | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Investing cash flow | (2.3) | (4.6) | (3.1) | (21.0) | 10.9 | +151.9% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Share buybacks | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Debt issued / repaid | 0.0 | 0.0 | 1.0 | 11.6 | 0.0 | −100.0% | |
| Financing cash flow | 12.4 | (0.2) | 0.5 | 11.3 | (5.0) | −144.7% | |
| Free cash flow | 0.8 | (2.5) | 5.2 | (4.2) | 1.0 | +123.9% | |
| Net change in cash | 13.2 | (2.7) | 2.9 | (6.6) | 9.6 | +245.3% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.