| SAR millions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|
| Net income | 8.3 | 9.5 | 15.7 | 15.5 | 6.3 | −59.5% | |
| Depreciation & amortization | 0.3 | 0.5 | 0.7 | 1.2 | 1.8 | +56.0% | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Change in working capital | (3.8) | (4.4) | (11.9) | 1.7 | (0.6) | −133.3% | |
| Operating cash flow | 1.4 | 6.5 | 5.8 | 16.6 | 9.4 | −43.4% | |
| Capital expenditure | (1.1) | (1.5) | (2.1) | (2.9) | (3.1) | −8.6% | |
| Acquisitions | 0.0 | 0.5 | 0.0 | 0.0 | 0.3 | — | |
| Investing cash flow | (1.0) | (4.7) | 1.3 | (6.4) | (2.1) | +67.7% | |
| Dividends paid | 0.0 | (0.3) | (6.3) | (10.0) | (10.0) | +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 | 0.0 | — | |
| Financing cash flow | 0.0 | (0.3) | (6.3) | (10.0) | (10.0) | +0.0% | |
| Free cash flow | 0.3 | 5.0 | 3.7 | 13.7 | 6.2 | −54.4% | |
| Net change in cash | 1.9 | 1.5 | 0.9 | 0.2 | (2.7) | −1692.6% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.