| SAR millions | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|
| Net income | 25.4 | 14.2 | 23.5 | (10.3) | −143.9% | |
| Depreciation & amortization | 1.6 | 3.1 | 4.0 | 5.2 | +30.4% | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Change in working capital | (4.2) | (12.3) | (22.4) | (6.6) | +70.5% | |
| Operating cash flow | 31.1 | 9.1 | 8.6 | 6.2 | −27.6% | |
| Capital expenditure | (12.5) | (7.6) | (6.0) | (12.8) | −111.3% | |
| Acquisitions | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Investing cash flow | (12.6) | (7.9) | (6.1) | (12.9) | −113.4% | |
| Dividends paid | (3.2) | (8.2) | (8.1) | (10.0) | −23.3% | |
| Share buybacks | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Debt issued / repaid | (2.8) | (2.3) | 6.3 | 19.2 | +202.7% | |
| Financing cash flow | (6.6) | (11.9) | (2.5) | 8.5 | +437.0% | |
| Free cash flow | 18.5 | 1.5 | 2.5 | (6.5) | −357.8% | |
| Net change in cash | 13.1 | (10.8) | 0.0 | 1.7 | +11756.2% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.