| SAR millions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|
| Net income | 10.9 | 9.1 | 21.5 | 21.1 | 27.7 | +31.1% | |
| Depreciation & amortization | 1.6 | 3.9 | 5.9 | 9.2 | 19.0 | +106.8% | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Change in working capital | (12.2) | (2.5) | (28.4) | (32.2) | (32.9) | −1.9% | |
| Operating cash flow | 4.1 | 14.1 | 1.5 | (10.0) | 19.9 | +299.2% | |
| Capital expenditure | (4.0) | (12.5) | (12.9) | (6.3) | (16.6) | −165.0% | |
| Acquisitions | 0.0 | 0.1 | 4.0 | 0.0 | 0.0 | — | |
| Investing cash flow | (3.4) | (17.6) | (7.8) | (0.2) | (16.6) | −7540.7% | |
| Dividends paid | 0.0 | (4.0) | (3.0) | (2.0) | 0.0 | +100.0% | |
| Share buybacks | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Debt issued / repaid | (2.0) | 16.6 | 1.5 | 37.9 | 29.0 | −23.4% | |
| Financing cash flow | (2.5) | 11.2 | (3.3) | 35.9 | 19.2 | −46.7% | |
| Free cash flow | 0.1 | 1.6 | (11.4) | (16.3) | 3.3 | +120.2% | |
| Net change in cash | 12.7 | 24.2 | (9.6) | 25.7 | 22.5 | −12.5% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.