| AED millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | TTM | Trend | YoY |
|---|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 2.1 | 7.8 | 80.9 | 180.1 | 227.8 | 277.0 | 292.5 | +5.6% | |
| Change in working capital | 0.1 | 11.4 | (105.6) | 277.0 | (84.9) | (86.7) | (253.7) | −192.5% | |
| Operating cash flow | 25.2 | 50.4 | 156.8 | 672.4 | 314.7 | 375.2 | 325.3 | −13.3% | |
| Capital expenditure | (6.3) | (11.9) | (107.9) | (468.9) | (157.3) | (174.0) | (211.2) | −21.4% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | 18.8 | 38.5 | 49.3 | 206.4 | 158.5 | 204.7 | 116.9 | −42.9% |
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.