ADX:ABNIC Income Statement

Financials in millions AED. Fiscal year is January - December.

Millions AED. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Premiums & Annuity Revenue	740.08	637	349.58	197.3	250.24
Total Interest & Dividend Income	44.43	46.42	30.07	31.57	28.12
Other Revenue	-	-	-	-	108.69
Total Revenue	784.54	683.41	379.65	228.87	387.05
Revenue Growth (YoY)	14.80%	80.01%	65.88%	-40.87%	22.94%
Policy Benefits	633.96	629.57	476.32	325.73	228.89
Policy Acquisition & Underwriting Costs	75.53	55.69	17.4	-82.72	27.9
Depreciation & Amortization	4.44	4.66	4.99	-	-
Selling, General & Administrative	54.35	38.59	30.68	7.42	67.24
Provision for Bad Debts	-	-	-	-	2.5
Other Operating Expenses	-113.08	-87.36	-72.79	1.52	-
Total Operating Expenses	710.26	685.75	494.19	251.95	326.52
Operating Income	74.28	-2.33	-114.55	-23.08	60.53
Interest Expense	-13.29	-25.14	-19.25	-11.84	-12.53
Other Non Operating Income (Expenses)	-3.95	-3.92	-1.76	-	-
EBT Excluding Unusual Items	57.05	-31.39	-135.56	-34.91	48
Asset Writedown	-54.52	-3	2.74	1.04	-23.01
Other Unusual Items	0.07	0.04	0.06	-	0.04
Pretax Income	2.59	-34.36	-132.76	-33.87	25.03
Income Tax Expense	-3.08	-	-	-	-
Net Income	5.67	-34.36	-132.76	-33.87	25.03
Net Income to Common	5.67	-34.36	-132.76	-33.87	25.03
Net Income Growth	-	-	-	-	4.38%
Shares Outstanding (Basic)	250	250	250	250	250
Shares Outstanding (Diluted)	250	250	250	250	250
EPS (Basic)	0.02	-0.14	-0.53	-0.14	0.10
EPS (Diluted)	0.02	-0.14	-0.53	-0.14	0.10
EPS Growth	-	-	-	-	4.38%
Free Cash Flow	254.42	103.99	-67.62	53.77	59.98
Free Cash Flow Per Share	1.02	0.42	-0.27	0.21	0.24
Dividend Per Share	-	-	-	-	0.100
Operating Margin	9.47%	-0.34%	-30.17%	-10.08%	15.64%
Profit Margin	0.72%	-5.03%	-34.97%	-14.80%	6.47%
Free Cash Flow Margin	32.43%	15.22%	-17.81%	23.50%	15.50%
EBITDA	75.05	-1.73	-113.96	-22.54	61.08
EBITDA Margin	9.57%	-0.25%	-30.02%	-9.85%	15.78%
D&A For EBITDA	0.77	0.6	0.58	0.54	0.54
EBIT	74.28	-2.33	-114.55	-23.08	60.53
EBIT Margin	9.47%	-0.34%	-30.17%	-10.08%	15.64%

Source: S&P Global Market Intelligence. Insurance template. Financial Sources.