| SAR millions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|
| Net income | 8.3 | 21.2 | 11.4 | 7.9 | 8.4 | +5.9% | |
| Depreciation & amortization | 23.8 | 22.0 | 29.5 | 41.2 | 44.8 | +8.7% | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Change in working capital | (17.9) | (32.0) | 21.2 | (6.4) | (30.8) | −378.0% | |
| Operating cash flow | 17.3 | 18.5 | 68.1 | 51.4 | 25.0 | −51.3% | |
| Capital expenditure | (7.3) | (19.6) | (40.4) | (28.2) | (23.1) | +18.0% | |
| Acquisitions | 0.0 | 0.0 | 0.1 | 0.2 | 0.0 | −86.5% | |
| Investing cash flow | (7.3) | (19.6) | (40.3) | (28.0) | (23.1) | +17.6% | |
| 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 | 0.0 | 0.0 | 0.0 | 0.0 | 28.6 | — | |
| Financing cash flow | (9.8) | 0.9 | (18.9) | (34.2) | 2.8 | +108.3% | |
| Free cash flow | 9.9 | (1.0) | 27.7 | 23.2 | 1.9 | −91.9% | |
| Net change in cash | 4.2 | (0.2) | 8.9 | (10.8) | 4.7 | +143.6% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.