| AED millions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 4.0 | 6.1 | 9.4 | 14.7 | 18.7 | +27.7% | |
| Change in working capital | (18.0) | 32.4 | (27.1) | (9.6) | (14.4) | −49.8% | |
| Operating cash flow | 56.8 | 82.0 | 46.1 | 72.1 | 58.5 | −18.8% | |
| Capital expenditure | (6.3) | (16.2) | (30.9) | (31.9) | (33.3) | −4.4% | |
| Dividends paid | (0.2) | 0.0 | (64.0) | (35.0) | (38.0) | −8.6% | |
| Free cash flow | 50.5 | 65.8 | 15.2 | 40.2 | 25.2 | −37.2% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.