| SAR millions | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|
| Net income | 3.5 | 4.2 | 5.0 | 2.0 | −61.0% | |
| Depreciation & amortization | 1.4 | 1.2 | 1.2 | 1.2 | +2.4% | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Change in working capital | (1.4) | (0.2) | (0.5) | (6.9) | −1192.7% | |
| Operating cash flow | 4.7 | 5.4 | 5.5 | (2.9) | −153.7% | |
| Capital expenditure | (0.2) | (7.2) | (0.2) | (4.2) | −1870.4% | |
| Acquisitions | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Investing cash flow | (0.2) | (7.2) | (0.2) | (4.2) | −1870.4% | |
| Dividends paid | 0.0 | (1.0) | (3.0) | 0.0 | +100.0% | |
| Share buybacks | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Debt issued / repaid | (0.3) | (0.3) | (0.4) | 0.0 | +100.0% | |
| Financing cash flow | (1.8) | (0.3) | 9.3 | (0.3) | −103.3% | |
| Free cash flow | 4.5 | (1.7) | 5.3 | (7.1) | −234.6% | |
| Net change in cash | 5.7 | (2.1) | 14.6 | (7.4) | −150.8% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.