| SAR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | (3.0) | 1.4 | (7.1) | 11.1 | 6.9 | (5.3) | −176.0% | |
| Depreciation & amortization | 0.0 | 0.0 | 2.0 | 2.1 | 1.9 | 2.0 | +3.9% | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Change in working capital | 0.0 | 0.0 | (1.9) | (5.8) | 3.0 | 1.9 | −36.5% | |
| Operating cash flow | 0.0 | 0.0 | (3.3) | 9.3 | 13.5 | 1.7 | −87.8% | |
| Capital expenditure | 0.0 | 0.0 | (0.2) | (0.3) | (0.3) | (3.2) | −880.0% | |
| Acquisitions | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Investing cash flow | 0.0 | 0.0 | (0.4) | (0.3) | (0.3) | (4.4) | −1216.9% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | (4.0) | 0.0 | +100.0% | |
| Share buybacks | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Debt issued / repaid | 0.0 | 0.0 | 4.6 | (5.3) | 0.3 | (0.4) | −220.0% | |
| Financing cash flow | 0.0 | 0.0 | 4.5 | (8.3) | 8.1 | (2.3) | −128.0% | |
| Free cash flow | 0.0 | 0.0 | (3.5) | 9.0 | 13.2 | (1.6) | −112.1% | |
| Net change in cash | 0.0 | 0.0 | 4.8 | 0.8 | 21.3 | (5.0) | −123.4% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.