| SAR millions | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|
| Net income | 3.6 | 4.4 | 3.5 | (0.9) | −125.5% | |
| Depreciation & amortization | 1.0 | 1.5 | 1.9 | 3.7 | +90.3% | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Change in working capital | (6.2) | (4.3) | (10.9) | (12.8) | −16.9% | |
| Operating cash flow | (1.3) | 1.9 | (5.2) | (9.7) | −86.7% | |
| Capital expenditure | (1.0) | (1.1) | (4.1) | (5.2) | −27.5% | |
| Acquisitions | 0.0 | 0.0 | 0.1 | 0.0 | −100.0% | |
| Investing cash flow | (1.0) | (1.1) | (5.9) | (3.6) | +38.5% | |
| Dividends paid | (1.7) | 0.0 | 0.0 | 0.0 | — | |
| Share buybacks | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Debt issued / repaid | (0.8) | (2.0) | 0.2 | 9.6 | +4582.3% | |
| Financing cash flow | 6.4 | (2.2) | 16.5 | 8.5 | −48.4% | |
| Free cash flow | (2.3) | 0.9 | (9.3) | (14.9) | −60.6% | |
| Net change in cash | 7.1 | (1.4) | 5.4 | (4.8) | −189.8% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.