| SAR millions | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|
| Net income | 38.1 | 42.2 | 52.7 | 56.3 | +6.7% | |
| Depreciation & amortization | 1.0 | 1.0 | 2.6 | 5.4 | +105.0% | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Change in working capital | 9.0 | (54.7) | (29.9) | (84.3) | −182.2% | |
| Operating cash flow | 51.9 | (8.0) | 24.2 | (21.9) | −190.5% | |
| Capital expenditure | (0.4) | (0.4) | (2.8) | (4.6) | −63.4% | |
| Acquisitions | 0.0 | 0.0 | (3.0) | 0.0 | +100.0% | |
| Investing cash flow | (0.4) | (0.4) | (5.8) | (14.6) | −152.3% | |
| Dividends paid | (2.0) | (4.0) | (5.0) | (8.4) | −68.0% | |
| Share buybacks | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Debt issued / repaid | (1.0) | 0.0 | (0.0) | 2.5 | +15640.5% | |
| Financing cash flow | (3.4) | (5.0) | (7.7) | 71.0 | +1017.2% | |
| Free cash flow | 51.4 | (8.4) | 21.4 | (26.5) | −224.3% | |
| Net change in cash | 63.9 | (13.3) | 10.7 | 34.4 | +223.1% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.