| SAR millions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|
| Cash & cash equivalents | 7.6 | 1.3 | 0.7 | 0.8 | 0.3 | −59.3% | |
| Cash & short-term investments | 7.6 | 1.3 | 0.7 | 0.8 | 0.3 | −59.3% | |
| Receivables | 1.8 | 0.8 | 1.1 | 2.2 | 4.5 | +101.8% | |
| Inventory | 17.2 | 22.8 | 22.0 | 18.3 | 23.6 | +29.0% | |
| Total current assets | 27.4 | 26.4 | 25.6 | 22.1 | 29.3 | +32.5% | |
| Property, plant & equipment | 12.5 | 16.2 | 19.4 | 18.4 | 23.8 | +29.5% | |
| Goodwill & intangibles | 0.1 | 0.3 | 0.5 | 0.3 | 0.2 | −39.5% | |
| Long-term investments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Total assets | 40.0 | 42.8 | 45.4 | 40.9 | 53.3 | +30.5% | |
| Payables | 7.6 | 9.9 | 10.5 | 7.8 | 16.1 | +105.6% | |
| Short-term debt | 0.8 | 0.1 | 0.9 | 1.9 | 1.8 | −9.7% | |
| Total current liabilities | 10.5 | 12.8 | 14.3 | 11.5 | 20.0 | +73.5% | |
| Long-term debt | 0.0 | 0.0 | 1.8 | 2.8 | 1.0 | −63.3% | |
| Total debt | 6.6 | 7.7 | 10.7 | 8.6 | 11.9 | +38.0% | |
| Net debt | (0.4) | 6.4 | 10.0 | 7.9 | 11.6 | +47.5% | |
| Deferred revenue | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Total liabilities | 15.8 | 19.2 | 23.0 | 18.2 | 29.8 | +63.5% | |
| Total equity | 24.2 | 23.6 | 22.4 | 22.6 | 23.5 | +3.9% | |
| Retained earnings | 1.9 | 1.8 | 0.0 | 0.2 | 1.6 | +688.9% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.