| SAR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | 3.7 | 4.1 | 6.0 | 3.9 | 3.9 | 1.3 | −67.5% | |
| Depreciation & amortization | 0.2 | 0.3 | 0.4 | 0.5 | 0.4 | 0.5 | +33.6% | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Change in working capital | (1.7) | (3.3) | (2.4) | (1.2) | (2.7) | 0.3 | +110.7% | |
| Operating cash flow | 2.4 | 1.1 | 3.7 | 3.9 | 3.3 | 4.7 | +44.8% | |
| Capital expenditure | (0.1) | (0.1) | (0.5) | (8.5) | (2.2) | (0.6) | +72.9% | |
| Acquisitions | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Investing cash flow | (0.1) | (0.1) | (0.5) | (8.5) | (2.2) | (0.5) | +74.9% | |
| Dividends paid | 0.0 | 0.0 | (2.2) | (7.9) | 0.0 | 0.0 | — | |
| Share buybacks | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Debt issued / repaid | (0.1) | (0.2) | (0.3) | 10.0 | (1.7) | (3.7) | −117.5% | |
| Financing cash flow | (0.2) | (0.2) | (2.4) | 1.4 | (2.0) | (4.8) | −135.4% | |
| Free cash flow | 2.3 | 1.0 | 3.1 | (4.6) | 1.1 | 4.1 | +280.0% | |
| Net change in cash | 2.1 | 0.8 | 0.7 | (3.2) | (1.0) | (0.6) | +34.5% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.