| SAR millions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|
| Net income | 10.7 | 9.5 | 10.0 | 10.5 | 10.7 | +2.6% | |
| Depreciation & amortization | 3.6 | 3.8 | 3.7 | 3.9 | 4.8 | +22.1% | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Change in working capital | (17.0) | (13.1) | (1.4) | (4.5) | (2.4) | +46.7% | |
| Operating cash flow | (1.5) | 0.5 | 8.1 | 2.6 | 12.3 | +376.1% | |
| Capital expenditure | (2.2) | (0.9) | (1.7) | (4.7) | (17.5) | −274.6% | |
| Acquisitions | 0.2 | 0.0 | 0.0 | 0.0 | (0.1) | — | |
| Investing cash flow | (2.0) | (0.8) | (4.5) | (0.8) | (17.3) | −2042.0% | |
| Dividends paid | (3.0) | (2.4) | (5.4) | (3.0) | (5.8) | −95.0% | |
| Share buybacks | 0.0 | 0.0 | 0.0 | (1.8) | 0.0 | +100.0% | |
| Debt issued / repaid | (2.0) | 3.7 | (3.8) | (2.8) | 19.4 | +789.1% | |
| Financing cash flow | 2.7 | (1.2) | 13.1 | (7.7) | 9.7 | +226.4% | |
| Free cash flow | (3.7) | (0.4) | 6.4 | (2.1) | (5.1) | −147.9% | |
| Net change in cash | (0.8) | (1.2) | 16.8 | (5.9) | 4.7 | +179.9% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.