| SAR millions | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|
| Net income | 14.3 | 18.7 | 14.8 | 22.0 | +49.2% | |
| Depreciation & amortization | 11.8 | 11.2 | 11.3 | 13.7 | +21.1% | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Change in working capital | 1.6 | (5.2) | (6.4) | (24.4) | −281.4% | |
| Operating cash flow | 27.7 | 26.1 | 30.6 | 13.1 | −57.0% | |
| Capital expenditure | (1.2) | (2.8) | (6.6) | (48.7) | −636.4% | |
| Acquisitions | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Investing cash flow | (1.3) | (2.8) | (6.7) | (66.0) | −884.4% | |
| Dividends paid | 0.0 | (9.1) | (18.0) | (8.3) | +54.0% | |
| Share buybacks | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Debt issued / repaid | (19.8) | (4.1) | 5.4 | 32.1 | +499.8% | |
| Financing cash flow | (28.9) | (13.2) | 20.3 | 11.7 | −42.3% | |
| Free cash flow | 26.5 | 23.3 | 24.0 | (35.5) | −248.1% | |
| Net change in cash | 2.4 | 10.1 | 44.2 | (41.1) | −193.0% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.