| SAR millions | FY2023 | FY2025 | TTM |
|---|---|---|---|
| Net income | — | 110.1 | — |
| Depreciation & amortization | 111.6 | 132.1 | 149.3 |
| Stock-based compensation | — | 0.0 | — |
| Change in working capital | (116.2) | (4.9) | 37.8 |
| Operating cash flow | 76.9 | 253.7 | 309.0 |
| Capital expenditure | (31.1) | (94.7) | (95.7) |
| Acquisitions | — | 0.0 | — |
| Investing cash flow | — | (94.7) | — |
| Dividends paid | 0.0 | 0.0 | (63.0) |
| Share buybacks | — | 0.0 | — |
| Debt issued / repaid | — | 5.0 | — |
| Financing cash flow | — | (109.7) | — |
| Free cash flow | 46.1 | 159.0 | 213.6 |
| Net change in cash | — | 49.3 | — |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
TTM ends 2026-06-30 and uses four consecutive reported quarters.