| SAR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | Trend | YoY |
|---|---|---|---|---|---|---|---|
| Net income | 11.4 | 7.0 | 7.3 | 10.5 | 12.2 | +15.4% | |
| Depreciation & amortization | 0.0 | 2.5 | 2.7 | 2.7 | 2.6 | −3.2% | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Change in working capital | (8.2) | (9.8) | (10.0) | (21.3) | (13.5) | +36.6% | |
| Operating cash flow | 3.5 | (0.2) | 0.7 | (7.1) | 2.4 | +133.1% | |
| Capital expenditure | 0.0 | (0.0) | 0.0 | (0.6) | (0.9) | −37.2% | |
| Acquisitions | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Investing cash flow | 0.0 | (0.0) | 0.0 | (0.6) | (0.9) | −37.2% | |
| Dividends paid | (1.5) | 0.0 | 0.0 | 0.0 | (4.4) | — | |
| Share buybacks | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Debt issued / repaid | 0.0 | 0.0 | 0.0 | 11.4 | 0.7 | −93.5% | |
| Financing cash flow | (4.1) | 0.0 | (0.8) | 12.1 | (3.8) | −131.8% | |
| Free cash flow | 3.5 | (0.2) | 0.7 | (7.8) | 1.5 | +119.4% | |
| Net change in cash | 0.3 | (0.2) | (0.0) | 3.6 | (2.3) | −165.4% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.