| SAR millions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|
| Net income | 4.6 | 7.8 | 10.6 | 10.9 | 5.0 | −53.8% | |
| Depreciation & amortization | 0.8 | 0.6 | 0.7 | 0.7 | 1.5 | +112.2% | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Change in working capital | (1.9) | (5.4) | (2.2) | (15.0) | (10.0) | +33.5% | |
| Operating cash flow | 3.6 | 3.3 | 10.5 | (1.8) | (1.3) | +27.1% | |
| Capital expenditure | (0.4) | (1.0) | (0.6) | (0.7) | (4.7) | −557.2% | |
| Acquisitions | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | −66.7% | |
| Investing cash flow | (0.4) | (1.0) | (0.6) | (0.6) | (11.0) | −1620.7% | |
| Dividends paid | (7.5) | (4.1) | (2.7) | 0.0 | 0.0 | — | |
| Share buybacks | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Debt issued / repaid | 0.0 | 0.0 | 0.0 | 0.3 | 3.1 | +1037.5% | |
| Financing cash flow | 3.3 | (3.7) | (2.5) | 0.3 | 3.0 | +834.9% | |
| Free cash flow | 3.2 | 2.3 | 9.9 | (2.6) | (6.0) | −135.7% | |
| Net change in cash | 6.9 | (1.2) | 7.4 | (2.2) | (9.3) | −331.1% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.