| SAR millions | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|
| Net income | 2.8 | 6.4 | 10.7 | 6.7 | −37.3% | |
| Depreciation & amortization | 1.9 | 2.7 | 2.8 | 2.4 | −13.2% | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Change in working capital | (4.6) | (2.4) | (1.2) | (0.7) | +42.3% | |
| Operating cash flow | 2.5 | 7.6 | 10.8 | 7.3 | −32.8% | |
| Capital expenditure | (0.6) | (1.0) | (20.8) | (23.8) | −14.2% | |
| Acquisitions | 0.0 | 0.0 | 0.0 | 0.0 | −19.3% | |
| Investing cash flow | (0.6) | (1.0) | (40.8) | (3.3) | +91.9% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | (4.0) | — | |
| Share buybacks | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Debt issued / repaid | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Financing cash flow | 4.9 | 0.9 | 23.4 | (4.3) | −118.4% | |
| Free cash flow | 1.9 | 6.6 | (10.0) | (16.6) | −64.8% | |
| Net change in cash | 6.9 | 7.5 | (6.7) | (0.4) | +94.5% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.