| SAR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Cash & cash equivalents | 4.5 | 4.1 | 10.2 | 7.7 | 6.9 | 6.1 | −11.6% | |
| Cash & short-term investments | 4.5 | 12.7 | 10.2 | 7.7 | 6.9 | 6.1 | −11.6% | |
| Receivables | 11.4 | 16.2 | 21.6 | 21.0 | 19.8 | 28.7 | +44.5% | |
| Inventory | 5.2 | 9.5 | 9.3 | 7.9 | 11.2 | 9.0 | −19.3% | |
| Total current assets | 21.5 | 38.6 | 42.6 | 37.6 | 37.9 | 44.0 | +16.1% | |
| Property, plant & equipment | 17.2 | 21.7 | 34.0 | 48.5 | 75.3 | 64.4 | −14.6% | |
| Goodwill & intangibles | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Long-term investments | 0.0 | 5.5 | 16.1 | 17.5 | 13.4 | 32.6 | +143.2% | |
| Total assets | 38.6 | 65.8 | 92.7 | 103.7 | 126.7 | 141.0 | +11.3% | |
| Payables | 10.3 | 15.7 | 25.6 | 23.3 | 20.7 | 26.3 | +27.2% | |
| Short-term debt | 5.6 | 6.2 | 4.9 | 3.7 | 5.5 | 4.7 | −14.9% | |
| Total current liabilities | 18.1 | 24.6 | 37.2 | 30.7 | 32.0 | 33.4 | +4.4% | |
| Long-term debt | 4.7 | 4.0 | 3.8 | 3.6 | 8.9 | 3.6 | −59.8% | |
| Total debt | 13.3 | 13.0 | 11.5 | 9.8 | 14.4 | 8.3 | −42.7% | |
| Net debt | 8.9 | 8.9 | 1.3 | 2.1 | 7.6 | 2.2 | −71.1% | |
| Deferred revenue | 0.3 | 0.4 | 0.5 | 0.0 | 0.4 | 0.2 | −57.7% | |
| Total liabilities | 26.2 | 32.3 | 44.5 | 38.2 | 43.6 | 39.7 | −9.0% | |
| Total equity | 12.1 | 33.4 | 48.0 | 65.5 | 83.0 | 100.9 | +21.5% | |
| Retained earnings | 8.3 | 16.5 | 29.8 | 45.8 | 58.7 | 41.6 | −29.1% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.