| SAR millions | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|
| Net income | 6.2 | 17.3 | 20.6 | 2.6 | −87.5% | |
| Depreciation & amortization | 0.8 | 1.0 | 0.8 | 1.0 | +24.3% | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Change in working capital | (9.8) | (14.5) | (8.0) | (4.9) | +38.7% | |
| Operating cash flow | (1.8) | 6.8 | 16.7 | (2.3) | −113.8% | |
| Capital expenditure | (3.0) | (0.6) | (0.6) | (0.3) | +60.2% | |
| Acquisitions | 0.1 | 2.7 | 0.0 | 0.0 | — | |
| Investing cash flow | (3.0) | 2.1 | (0.6) | (0.3) | +60.2% | |
| Dividends paid | (2.0) | (1.5) | (3.0) | (3.9) | −30.0% | |
| Share buybacks | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Debt issued / repaid | 4.7 | (1.8) | (8.3) | 0.0 | +100.0% | |
| Financing cash flow | 1.2 | (6.0) | 30.8 | (5.0) | −116.1% | |
| Free cash flow | (4.8) | 6.1 | 16.1 | (2.6) | −115.9% | |
| Net change in cash | 1.8 | 2.8 | 46.9 | (7.5) | −116.0% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.