| SAR millions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|
| Net income | 5.2 | 4.5 | 1.4 | 0.5 | (5.6) | −1204.0% | |
| Depreciation & amortization | 3.4 | 5.1 | 10.8 | 10.9 | 9.9 | −9.0% | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Change in working capital | (8.8) | (2.0) | (6.8) | (6.8) | 3.3 | +148.9% | |
| Operating cash flow | 1.4 | 8.2 | 5.3 | 7.2 | 11.2 | +55.5% | |
| Capital expenditure | (7.5) | (6.3) | (11.2) | (2.9) | (3.2) | −12.4% | |
| Acquisitions | 0.1 | 0.9 | 2.5 | 0.0 | 0.0 | — | |
| Investing cash flow | (7.4) | (5.3) | (8.7) | 2.4 | 2.3 | −1.6% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Share buybacks | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Debt issued / repaid | 2.7 | (1.3) | 3.6 | 2.6 | (1.6) | −162.1% | |
| Financing cash flow | 7.8 | (4.6) | 7.5 | (12.4) | (14.8) | −19.5% | |
| Free cash flow | (6.0) | 1.9 | (5.9) | 4.3 | 8.0 | +84.1% | |
| Net change in cash | 1.9 | (1.7) | 4.1 | (2.9) | (1.3) | +54.3% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.