| SAR millions | FY2021 | FY2022 | FY2023 | FY2024 | Trend | YoY |
|---|---|---|---|---|---|---|
| Net income | 2.1 | 5.5 | 2.0 | 1.5 | −21.7% | |
| Depreciation & amortization | 0.0 | 0.2 | 0.5 | 0.6 | +22.3% | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Change in working capital | (7.6) | (4.8) | (21.0) | (7.8) | +63.1% | |
| Operating cash flow | (4.8) | 1.5 | (17.3) | (3.9) | +77.6% | |
| Capital expenditure | (0.3) | (2.0) | (0.6) | (0.1) | +82.7% | |
| Acquisitions | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Investing cash flow | (0.3) | (2.0) | (0.6) | (0.1) | +82.7% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Share buybacks | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Debt issued / repaid | 8.0 | (3.0) | 14.9 | (8.5) | −156.9% | |
| Financing cash flow | 9.2 | 1.1 | 14.4 | 13.2 | −8.2% | |
| Free cash flow | (5.2) | (0.5) | (17.9) | (4.0) | +77.8% | |
| Net change in cash | 4.1 | 0.6 | (3.5) | 9.2 | +361.1% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.