| USD millions | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|
| Net income | 16.0 | 15.2 | 16.8 | 18.9 | +12.8% | |
| Depreciation & amortization | 27.3 | 24.2 | 30.0 | 37.6 | +25.5% | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Change in working capital | 16.2 | 56.2 | (10.1) | 61.5 | +710.0% | |
| Operating cash flow | 60.9 | 96.2 | 42.3 | 116.9 | +176.7% | |
| Capital expenditure | (42.1) | (152.9) | (110.7) | (125.3) | −13.1% | |
| Acquisitions | 0.0 | 0.0 | 0.0 | 0.0 | −100.0% | |
| Investing cash flow | (42.4) | (153.2) | (110.7) | (125.4) | −13.2% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Share buybacks | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Debt issued / repaid | (7.4) | 60.3 | 79.3 | 10.0 | −87.4% | |
| Financing cash flow | (22.6) | 59.3 | 78.2 | 8.7 | −88.9% | |
| Free cash flow | 18.8 | (56.7) | (68.5) | (8.4) | +87.8% | |
| Net change in cash | 0.0 | 0.0 | 0.0 | 0.0 | +37.1% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
Statements are reported in USD; the shares trade in SAR.