| AED millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | TTM | Trend | YoY |
|---|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 9.8 | 11.2 | 37.2 | 67.7 | 81.5 | 105.0 | 18.3 | −82.6% | |
| Change in working capital | (10.6) | (26.5) | 35.8 | 2.5 | (67.9) | 85.5 | 183.2 | +114.3% | |
| Operating cash flow | 36.2 | 42.1 | 168.2 | 165.5 | 23.6 | 373.9 | 266.9 | −28.6% | |
| Capital expenditure | (5.8) | (113.4) | (1,142.9) | (196.2) | (693.9) | (221.1) | (715.2) | −223.5% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | 30.4 | (71.3) | (974.7) | (30.6) | (670.3) | 152.8 | (448.4) | −393.4% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
TTM ends 2022-06-30 and uses four consecutive reported quarters.