| SAR millions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|
| Net income | (11.2) | (25.2) | 0.8 | 37.8 | 62.0 | +63.9% | |
| Depreciation & amortization | 0.9 | 11.5 | 20.9 | 37.8 | 42.8 | +13.3% | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Change in working capital | 12.3 | 13.9 | 40.0 | 0.0 | 0.7 | +12992.5% | |
| Operating cash flow | 1.5 | 3.7 | 74.3 | 72.1 | 106.6 | +47.8% | |
| Capital expenditure | (104.0) | (122.5) | (127.6) | (41.2) | (47.0) | −14.2% | |
| Acquisitions | 0.0 | 0.2 | 17.1 | 4.4 | 0.0 | −100.0% | |
| Investing cash flow | (104.0) | (122.3) | (173.2) | 25.9 | (55.3) | −313.9% | |
| 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 | 108.8 | 127.3 | 33.7 | (67.0) | (8.4) | +87.5% | |
| Financing cash flow | 96.5 | 116.4 | 121.2 | (102.0) | (14.2) | +86.1% | |
| Free cash flow | (102.6) | (118.8) | (53.2) | 30.9 | 59.5 | +92.5% | |
| Net change in cash | (6.0) | 2.3 | 22.3 | 19.7 | 37.1 | +88.4% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.