| SAR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | 2.0 | 4.5 | 5.1 | 13.0 | 2.0 | 5.7 | +186.1% | |
| Depreciation & amortization | 1.9 | 3.0 | 4.0 | 4.6 | 4.6 | 3.9 | −15.7% | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Change in working capital | 1.7 | 5.6 | (1.1) | (18.6) | 15.7 | 3.9 | −75.4% | |
| Operating cash flow | 6.6 | 13.4 | 9.4 | (1.3) | 24.4 | 15.8 | −35.2% | |
| Capital expenditure | (0.6) | (2.1) | (0.7) | (2.7) | (1.9) | (0.1) | +92.6% | |
| Acquisitions | 0.0 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Investing cash flow | (0.6) | (10.7) | (0.6) | (8.7) | 4.1 | (23.9) | −685.1% | |
| Dividends paid | (5.0) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Share buybacks | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Debt issued / repaid | 3.6 | (7.7) | (9.8) | 15.6 | (18.8) | 0.0 | +100.0% | |
| Financing cash flow | (1.4) | 2.9 | (11.3) | 12.1 | (20.9) | (1.6) | +92.3% | |
| Free cash flow | 6.0 | 11.3 | 8.7 | (4.0) | 22.5 | 15.7 | −30.3% | |
| Net change in cash | 4.7 | 5.7 | (2.5) | 2.1 | 8.4 | (9.7) | −214.8% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.