| SAR millions | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 103.0 | 135.1 | 152.6 | 190.4 | 217.6 | 253.2 | +16.3% | |
| Cost of revenue | 81.7 | 105.9 | 121.7 | 151.9 | 159.8 | 184.0 | +15.1% | |
| Gross profit | 21.3 | 29.2 | 30.8 | 38.5 | 57.8 | 69.2 | +19.6% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 6.9 | 3.9 | 6.4 | 7.1 | 11.5 | 36.7 | +220.0% | |
| Selling & marketing | 0.2 | 0.0 | 1.4 | 0.0 | 1.1 | 0.0 | −100.0% | |
| Operating expenses | 7.2 | 12.0 | 16.3 | 21.1 | 30.1 | 36.9 | +22.4% | |
| Operating income | 14.1 | 16.5 | 14.5 | 17.3 | 27.7 | 32.3 | +16.6% | |
| Interest expense | 0.0 | 0.8 | 0.7 | 1.2 | 1.5 | 2.5 | +65.2% | |
| Interest income | 1.6 | 0.0 | 0.0 | 0.0 | 0.1 | 2.0 | +1382.4% | |
| Other income / expense | (1.6) | 0.0 | 6.0 | 8.3 | 5.5 | 8.7 | +56.8% | |
| Pre-tax income | 12.6 | 16.5 | 20.5 | 25.6 | 33.2 | 41.0 | +23.3% | |
| Income tax | 0.7 | 1.0 | 1.4 | 1.6 | 3.1 | 1.8 | −42.6% | |
| Net income | 11.9 | 15.5 | 19.1 | 23.1 | 27.9 | 37.4 | +34.0% | |
| Discontinued operations | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Other net income adjustments | 0.0 | 0.0 | 0.9 | 1.8 | 0.0 | 0.0 | — | |
| EPS, basic (per share) | 11.87 | 0.26 | 0.32 | 0.39 | 0.47 | 0.64 | +36.2% | |
| EPS, diluted (per share) | 11.87 | 0.26 | 0.32 | 0.39 | 0.47 | 0.62 | +31.9% | |
| EBITDA | 14.6 | 18.7 | 22.3 | 29.0 | 37.3 | 45.3 | +21.3% | |
| Depreciation & amortization | 0.5 | 1.4 | 1.1 | 2.2 | 2.6 | 4.2 | +64.2% | |
| Weighted average shares (shares) | 999,999 | 60,000,000 | 60,000,000 | 59,501,500 | 59,832,924 | 58,801,134 | −1.7% | |
| Weighted average diluted shares (shares) | 1,000,000 | 60,000,000 | 60,000,000 | 59,501,500 | 59,832,924 | 60,000,000 | +0.3% | |
| Gross margin | 20.7% | 21.6% | 20.2% | 20.2% | 26.6% | 27.3% | +0.8 pts | |
| Operating margin | 13.7% | 12.2% | 9.5% | 9.1% | 12.7% | 12.8% | +0.0 pts | |
| Net margin | 11.5% | 11.5% | 12.5% | 12.1% | 12.8% | 14.8% | +1.9 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.