| SAR millions | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|
| Net income | 6.7 | 9.2 | 11.1 | 8.9 | −20.2% | |
| Depreciation & amortization | 10.3 | 10.0 | 7.6 | 6.9 | −8.5% | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Change in working capital | (4.3) | (0.9) | (2.1) | (8.4) | −293.9% | |
| Operating cash flow | 13.7 | 19.6 | 17.7 | 9.2 | −47.9% | |
| Capital expenditure | (3.8) | (2.5) | (20.5) | (11.8) | +42.6% | |
| Acquisitions | 0.0 | 3.3 | 1.7 | 0.1 | −96.5% | |
| Investing cash flow | (3.7) | 0.8 | (18.7) | (11.7) | +37.5% | |
| Dividends paid | 0.0 | (10.5) | (3.8) | (4.0) | −6.7% | |
| Share buybacks | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Debt issued / repaid | (4.2) | (2.2) | 7.0 | (2.8) | −139.6% | |
| Financing cash flow | (6.5) | (14.3) | 2.1 | (7.2) | −443.7% | |
| Free cash flow | 9.9 | 17.1 | (2.8) | (2.6) | +9.2% | |
| Net change in cash | 12.9 | (8.9) | 16.0 | (9.7) | −160.3% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.