| SAR millions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|
| Net income | 4.2 | 0.8 | (11.6) | (7.6) | (8.8) | −15.7% | |
| Depreciation & amortization | 3.8 | 4.5 | 5.6 | 5.0 | 4.6 | −7.7% | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Change in working capital | 25.4 | (4.1) | 6.8 | (31.5) | 15.4 | +148.8% | |
| Operating cash flow | 34.4 | 1.6 | 3.1 | (32.4) | 14.0 | +143.1% | |
| Capital expenditure | (84.2) | (7.0) | (7.2) | (3.9) | (0.6) | +84.6% | |
| Acquisitions | 0.2 | 0.0 | 0.0 | 2.2 | 0.0 | −100.0% | |
| Investing cash flow | (95.1) | 3.6 | (6.8) | (1.6) | (0.6) | +63.7% | |
| Dividends paid | 0.0 | 0.0 | (2.9) | 0.0 | 0.0 | — | |
| Share buybacks | 0.0 | 0.0 | 0.0 | 0.0 | (0.3) | — | |
| Debt issued / repaid | 13.2 | (8.7) | 6.8 | (4.4) | (5.9) | −36.0% | |
| Financing cash flow | 60.0 | (8.7) | 3.8 | 37.3 | (7.0) | −118.7% | |
| Free cash flow | (49.8) | (5.4) | (4.2) | (36.3) | 13.4 | +136.9% | |
| Net change in cash | (0.8) | (3.5) | 0.2 | 3.2 | 6.4 | +101.3% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.