| SAR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 48.7 | 50.6 | 62.4 | 66.4 | 67.6 | 66.3 | −1.9% | |
| Cost of revenue | 7.2 | 7.9 | 4.1 | 4.1 | 10.2 | 4.1 | −59.9% | |
| Gross profit | 41.5 | 42.7 | 58.3 | 62.3 | 57.3 | 62.2 | +8.5% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 0.2 | 0.2 | 0.5 | 0.3 | 1.6 | 0.5 | −64.9% | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Operating expenses | 0.9 | 1.1 | 7.3 | 7.1 | 1.6 | 7.6 | +387.9% | |
| Operating income | 40.6 | 41.6 | 51.0 | 55.2 | 55.8 | 54.6 | −2.2% | |
| Interest expense | 1.2 | 2.2 | 11.3 | 22.6 | 23.3 | 21.1 | −9.3% | |
| Interest income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Other income / expense | (3.4) | (0.0) | (15.1) | (18.9) | (23.3) | (20.8) | +10.4% | |
| Pre-tax income | 37.2 | 41.6 | 35.9 | 36.3 | 32.5 | 33.7 | +3.7% | |
| Income tax | 1.7 | 2.1 | 2.7 | 0.0 | 0.0 | 0.0 | — | |
| Net income | 35.5 | 39.5 | 33.2 | 36.3 | 32.5 | 33.7 | +3.7% | |
| 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) | 0.70 | 0.77 | 0.65 | 0.71 | 0.64 | 0.66 | +3.1% | |
| EPS, diluted (per share) | 0.70 | 0.77 | 0.65 | 0.71 | 0.64 | 0.66 | +3.1% | |
| EBITDA | 43.8 | 45.4 | 56.9 | 65.2 | 62.0 | 61.9 | −0.2% | |
| Depreciation & amortization | 3.2 | 3.8 | 5.9 | 6.3 | 6.2 | 7.0 | +13.1% | |
| Weighted average shares (shares) | 51,000,000 | 51,000,000 | 51,000,000 | 51,000,000 | 51,000,000 | 51,000,000 | +0.0% | |
| Weighted average diluted shares (shares) | 51,000,000 | 51,000,000 | 51,000,000 | 51,000,000 | 51,000,000 | 51,000,000 | +0.0% | |
| Gross margin | 85.2% | 84.4% | 93.4% | 93.8% | 84.9% | 93.8% | +8.9 pts | |
| Operating margin | 83.4% | 82.1% | 81.7% | 83.1% | 82.6% | 82.3% | −0.2 pts | |
| Net margin | 72.9% | 77.9% | 53.1% | 54.7% | 48.1% | 50.9% | +2.7 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.