| SAR millions | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|
| Net income | 11.2 | 12.0 | 18.1 | 18.4 | +1.8% | |
| Depreciation & amortization | 4.4 | 4.4 | 4.5 | 5.8 | +30.1% | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Change in working capital | (7.0) | (5.8) | 1.0 | 0.8 | −16.4% | |
| Operating cash flow | 10.1 | 13.1 | 21.9 | 25.3 | +15.3% | |
| Capital expenditure | (0.4) | (1.8) | (1.3) | (7.4) | −452.8% | |
| Acquisitions | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Investing cash flow | (0.4) | (1.9) | (31.3) | (17.4) | +44.6% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Share buybacks | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Debt issued / repaid | 0.2 | (0.2) | 0.0 | 0.0 | — | |
| Financing cash flow | (1.5) | (2.6) | (1.4) | (4.4) | −211.5% | |
| Free cash flow | 9.7 | 11.3 | 20.6 | 17.9 | −13.0% | |
| Net change in cash | 17.0 | 8.4 | (10.8) | 3.5 | +132.3% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.