| SAR millions | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|
| Net income | 3.8 | 4.9 | 6.3 | 7.3 | +15.9% | |
| Depreciation & amortization | 0.8 | 1.2 | 1.3 | 2.7 | +116.4% | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Change in working capital | 2.1 | (1.4) | (0.4) | (0.6) | −49.3% | |
| Operating cash flow | 7.0 | 5.1 | 8.0 | 11.4 | +42.5% | |
| Capital expenditure | (1.8) | (1.0) | (1.3) | (6.6) | −401.6% | |
| Acquisitions | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Investing cash flow | (1.8) | (1.1) | (1.3) | (6.6) | −398.1% | |
| Dividends paid | (3.6) | 0.0 | 0.0 | 0.0 | — | |
| Share buybacks | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Debt issued / repaid | 0.0 | 0.0 | 0.0 | (2.0) | — | |
| Financing cash flow | (4.2) | (1.1) | 5.3 | 14.5 | +175.2% | |
| Free cash flow | 5.2 | 4.1 | 6.7 | 4.8 | −28.5% | |
| Net change in cash | 5.2 | 3.0 | 11.9 | 19.3 | +61.8% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.