| SAR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Cash & cash equivalents | 4.8 | 2.2 | 2.8 | 1.8 | 7.0 | 0.9 | −86.8% | |
| Cash & short-term investments | 4.8 | 2.2 | 2.8 | 1.8 | 7.0 | 0.9 | −86.8% | |
| Receivables | 29.2 | 45.6 | 52.2 | 54.4 | 53.2 | 54.4 | +2.2% | |
| Inventory | 24.8 | 32.2 | 38.5 | 48.7 | 51.6 | 57.0 | +10.4% | |
| Total current assets | 62.3 | 83.6 | 97.0 | 111.5 | 113.4 | 113.1 | −0.2% | |
| Property, plant & equipment | 64.2 | 64.1 | 67.8 | 85.4 | 118.5 | 130.5 | +10.1% | |
| Goodwill & intangibles | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Long-term investments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Total assets | 126.5 | 147.7 | 164.8 | 196.9 | 231.8 | 243.6 | +5.1% | |
| Payables | 4.0 | 5.3 | 19.1 | 18.3 | 19.2 | 24.9 | +29.2% | |
| Short-term debt | 23.5 | 44.2 | 33.5 | 55.2 | 91.6 | 80.9 | −11.6% | |
| Total current liabilities | 30.2 | 62.7 | 76.3 | 95.5 | 117.1 | 112.4 | −4.0% | |
| Long-term debt | 26.5 | 7.8 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Total debt | 51.7 | 53.1 | 36.3 | 57.6 | 95.5 | 83.2 | −12.9% | |
| Net debt | 46.9 | 51.0 | 33.5 | 55.8 | 88.5 | 82.2 | −7.1% | |
| Deferred revenue | 0.2 | 0.2 | 1.0 | 1.9 | 0.8 | 2.4 | +203.5% | |
| Total liabilities | 61.0 | 74.5 | 82.2 | 100.9 | 122.8 | 118.6 | −3.4% | |
| Total equity | 65.5 | 73.3 | 82.6 | 96.0 | 109.1 | 124.9 | +14.5% | |
| Retained earnings | 18.3 | 18.0 | 26.4 | 38.3 | 51.3 | 49.5 | −3.5% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.