| SAR millions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|
| Net income | 6.1 | 12.7 | 17.6 | 23.9 | 15.0 | −37.5% | |
| Depreciation & amortization | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | +31.5% | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Change in working capital | (7.5) | 9.0 | 4.8 | (31.8) | 1.6 | +105.1% | |
| Operating cash flow | (1.2) | 24.9 | (4.4) | (4.6) | 21.5 | +567.8% | |
| Capital expenditure | (0.0) | (0.1) | (12.0) | (20.1) | (47.0) | −133.7% | |
| Acquisitions | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Investing cash flow | (0.0) | (0.1) | (12.0) | (20.1) | (22.6) | −12.6% | |
| Dividends paid | (6.9) | (6.1) | (4.7) | 0.0 | 0.0 | — | |
| Share buybacks | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Debt issued / repaid | 6.2 | 4.9 | 2.2 | 23.0 | 4.7 | −79.6% | |
| Financing cash flow | (1.9) | (5.8) | 2.4 | 30.6 | 4.7 | −84.7% | |
| Free cash flow | (1.2) | 24.9 | (16.4) | (24.7) | (25.4) | −2.9% | |
| Net change in cash | (3.1) | 19.1 | (14.0) | 5.9 | 3.6 | −38.6% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.