| SAR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 186.0 | 180.1 | 275.6 | 258.0 | 264.5 | 275.6 | +4.2% | |
| Cost of revenue | 33.6 | 71.2 | 76.6 | 93.1 | 134.3 | 162.5 | +21.0% | |
| Gross profit | 132.4 | 108.9 | 191.2 | 164.8 | 130.2 | 113.1 | −13.2% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 36.6 | 43.1 | 51.0 | 73.4 | 176.3 | 68.3 | −61.3% | |
| Selling & marketing | 1.5 | 4.2 | 5.6 | 12.8 | 10.8 | 10.4 | −4.2% | |
| Operating expenses | 84.3 | 144.5 | 86.6 | 107.1 | 176.3 | 71.8 | −59.3% | |
| Operating income | 20.6 | 37.0 | 47.2 | 57.8 | (46.1) | 41.3 | +189.7% | |
| Interest expense | 21.0 | 27.9 | 50.0 | 86.4 | 103.3 | 91.9 | −11.1% | |
| Interest income | 21.0 | 27.9 | 50.0 | (0.8) | 0.0 | 0.0 | — | |
| Other income / expense | 24.5 | 59.5 | 41.8 | (36.1) | (141.2) | (54.8) | +61.2% | |
| Pre-tax income | 45.1 | 96.6 | 88.9 | 21.7 | (187.3) | (13.5) | +92.8% | |
| Income tax | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Net income | 45.1 | 96.6 | 88.9 | 21.7 | (187.3) | (13.5) | +92.8% | |
| Discontinued operations | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Other net income adjustments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| EPS, basic (per share) | 0.26 | 0.56 | 0.52 | 0.13 | (1.09) | (0.08) | +92.8% | |
| EPS, diluted (per share) | 0.26 | 0.56 | 0.52 | 0.13 | (1.09) | (0.08) | +92.8% | |
| EBITDA | 90.2 | 158.9 | 101.0 | 141.2 | (12.5) | 111.3 | +991.3% | |
| Depreciation & amortization | 24.7 | 31.0 | 31.0 | 33.8 | 33.6 | 32.9 | −2.1% | |
| Weighted average shares (shares) | 171,697,101 | 171,697,101 | 171,697,101 | 171,698,101 | 171,697,101 | 171,697,101 | +0.0% | |
| Weighted average diluted shares (shares) | 171,697,101 | 171,697,101 | 171,697,101 | 171,697,101 | 171,697,101 | 171,697,101 | +0.0% | |
| Gross margin | 71.2% | 60.5% | 69.4% | 63.9% | 49.2% | 41.0% | −8.2 pts | |
| Operating margin | 11.1% | 20.6% | 17.1% | 22.4% | −17.4% | 15.0% | +32.4 pts | |
| Net margin | 24.2% | 53.6% | 32.3% | 8.4% | −70.8% | −4.9% | +65.9 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.