| SAR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | 3.9 | 1.6 | 1.8 | 2.8 | 4.0 | 4.1 | +0.8% | |
| Depreciation & amortization | 1.5 | 1.9 | 1.8 | 1.6 | 2.3 | 2.4 | +3.8% | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Change in working capital | 0.5 | (1.1) | (1.6) | 0.2 | 1.6 | (2.2) | −239.1% | |
| Operating cash flow | 6.2 | 3.7 | 2.4 | 5.0 | 7.1 | 3.8 | −46.0% | |
| Capital expenditure | (3.7) | (1.2) | (0.6) | (4.9) | (1.4) | (1.0) | +30.7% | |
| Acquisitions | 0.1 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Investing cash flow | (3.6) | (1.0) | (0.6) | (4.9) | (1.4) | (1.0) | +31.4% | |
| Dividends paid | (4.2) | (3.4) | (1.1) | (1.7) | (2.0) | 0.0 | +100.0% | |
| Share buybacks | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Debt issued / repaid | 1.2 | 0.1 | 0.5 | 2.0 | (0.9) | 0.4 | +147.8% | |
| Financing cash flow | (3.1) | (3.3) | (0.7) | 0.2 | (2.9) | 0.2 | +105.2% | |
| Free cash flow | 2.5 | 2.5 | 1.8 | 0.1 | 5.7 | 2.8 | −49.8% | |
| Net change in cash | (0.5) | (0.7) | 1.1 | 0.3 | 2.8 | 3.0 | +9.0% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.