| SAR millions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|
| Net income | 4.8 | 9.5 | 12.0 | 14.5 | 5.1 | −64.9% | |
| Depreciation & amortization | 0.6 | 1.4 | 1.7 | 1.6 | 4.4 | +176.3% | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Change in working capital | (2.5) | (6.2) | (6.1) | (7.9) | (6.7) | +15.4% | |
| Operating cash flow | 3.6 | 4.8 | 7.4 | 8.5 | 5.6 | −34.1% | |
| Capital expenditure | (3.2) | (2.4) | (0.4) | (1.3) | (9.9) | −668.0% | |
| Acquisitions | 0.0 | 0.9 | 0.0 | 0.0 | 0.0 | — | |
| Investing cash flow | (2.1) | (1.7) | (1.3) | (1.5) | (10.9) | −643.7% | |
| Dividends paid | (0.2) | 0.0 | 0.0 | (4.0) | 0.0 | +100.0% | |
| Share buybacks | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Debt issued / repaid | 0.0 | (0.4) | (0.4) | (0.5) | 0.0 | +100.0% | |
| Financing cash flow | 0.2 | (0.4) | (0.4) | (4.5) | (2.0) | +55.2% | |
| Free cash flow | 0.4 | 2.3 | 7.0 | 7.2 | (4.3) | −160.2% | |
| Net change in cash | 2.1 | 2.6 | 5.7 | 2.6 | (7.3) | −385.9% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.