| SAR millions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|
| Net income | (2.2) | 10.3 | 18.6 | 6.1 | 20.3 | +233.9% | |
| Depreciation & amortization | 1.9 | 2.1 | 3.7 | 5.9 | 8.3 | +40.9% | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Change in working capital | 1.5 | (10.1) | (12.8) | (5.1) | (27.6) | −443.9% | |
| Operating cash flow | 2.3 | 4.4 | 13.6 | 9.3 | 4.3 | −54.2% | |
| Capital expenditure | (4.5) | (2.8) | (3.9) | (18.6) | (21.4) | −15.1% | |
| Acquisitions | 0.0 | 0.0 | 0.0 | 0.0 | (0.0) | −126.8% | |
| Investing cash flow | (4.5) | (2.8) | (3.9) | (18.7) | (21.4) | −14.4% | |
| Dividends paid | 0.0 | 0.0 | (9.4) | (21.9) | (2.9) | +87.0% | |
| Share buybacks | 0.0 | 0.0 | 0.0 | 0.0 | (0.4) | — | |
| Debt issued / repaid | 6.9 | (1.6) | 0.6 | (1.9) | 22.1 | +1277.1% | |
| Financing cash flow | 6.9 | (7.0) | (10.8) | 24.9 | 13.5 | −45.8% | |
| Free cash flow | (2.3) | 1.6 | 9.7 | (9.2) | (17.1) | −85.2% | |
| Net change in cash | 4.6 | (5.4) | (1.1) | 15.5 | (3.7) | −123.6% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.