| SAR millions | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|
| Net income | 33.4 | 58.3 | 34.6 | 26.5 | −23.5% | |
| Depreciation & amortization | 3.0 | 6.0 | 6.4 | 9.9 | +55.5% | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Change in working capital | (31.8) | (44.6) | (19.9) | (34.7) | −74.8% | |
| Operating cash flow | 5.4 | 24.0 | 22.2 | 5.9 | −73.5% | |
| Capital expenditure | (5.4) | (20.3) | (7.8) | (7.1) | +8.7% | |
| Acquisitions | 0.0 | 0.1 | 0.1 | 0.0 | −100.0% | |
| Investing cash flow | (5.4) | (20.3) | (7.7) | (7.1) | +8.1% | |
| Dividends paid | 0.0 | 0.0 | (33.0) | 0.0 | +100.0% | |
| Share buybacks | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Debt issued / repaid | (0.5) | 3.7 | 4.3 | 19.6 | +351.2% | |
| Financing cash flow | (0.5) | 2.1 | 13.1 | 16.3 | +25.0% | |
| Free cash flow | (0.0) | 3.7 | 14.4 | (1.2) | −108.5% | |
| Net change in cash | 1.7 | 5.9 | 27.6 | 15.1 | −45.2% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.