| SAR millions | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|
| Net income | 3.5 | 4.7 | 4.5 | (3.1) | −169.5% | |
| Depreciation & amortization | 10.3 | 11.2 | 10.8 | 11.8 | +9.4% | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Change in working capital | 1.5 | (5.3) | 3.9 | 3.3 | −16.8% | |
| Operating cash flow | 16.0 | 13.3 | 19.9 | 13.1 | −34.3% | |
| Capital expenditure | (19.6) | (6.2) | (15.6) | (12.8) | +17.7% | |
| Acquisitions | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Investing cash flow | (18.7) | (5.7) | (14.0) | (12.8) | +9.1% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Share buybacks | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Debt issued / repaid | 2.7 | (8.6) | (5.2) | (3.3) | +36.3% | |
| Financing cash flow | 2.7 | (8.6) | 3.1 | (9.8) | −412.0% | |
| Free cash flow | (3.6) | 7.1 | 4.4 | 0.3 | −93.1% | |
| Net change in cash | 2.3 | (0.9) | 9.0 | (9.4) | −204.5% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.