ADX:EAND 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
Revenue	72,858	59,203	53,752	52,434	53,342
Revenue Growth (YoY)	23.07%	10.14%	2.51%	-1.70%	3.16%
Cost of Revenue	48,830	38,159	36,598	38,053	38,493
Gross Profit	24,029	21,044	17,154	14,381	14,849
Selling, General & Admin	1,585	1,321	1,066	1,040	1,130
Operating Expenses	2,611	2,111	1,872	1,798	2,036
Operating Income	21,418	18,933	15,283	12,583	12,813
Interest Expense	-2,528	-3,939	-3,146	-1,992	-1,195
Interest & Investment Income	2,149	2,211	3,391	1,704	550.77
Earnings From Equity Investments	1,948	2,475	761.04	417.36	297.46
Currency Exchange Gain (Loss)	11.65	11.75	5.65	-43.19	-21.48
Other Non Operating Income (Expenses)	-1,276	-761.33	-479.42	-343.83	393.31
EBT Excluding Unusual Items	21,724	18,932	15,815	12,325	12,838
Impairment of Goodwill	-	-1,275	-	-	-34.65
Gain (Loss) on Sale of Investments	5,086	-54.43	1.81	-44.39	114.51
Asset Writedown	-26.81	-20.29	-80.9	-2.76	-113.49
Pretax Income	26,783	17,582	15,735	12,278	12,804
Income Tax Expense	10,627	6,999	4,591	1,752	1,745
Earnings From Continuing Operations	16,156	10,583	11,144	10,526	11,059
Net Income to Company	16,156	10,583	11,144	10,526	11,059
Minority Interest in Earnings	-1,796	169.14	-839.66	-518.34	-1,742
Net Income	14,360	10,752	10,305	10,007	9,317
Net Income to Common	14,360	10,752	10,305	10,007	9,317
Net Income Growth	33.55%	4.35%	2.97%	7.41%	3.22%
Shares Outstanding (Basic)	8,697	8,697	8,697	8,697	8,697
Shares Outstanding (Diluted)	8,697	8,697	8,697	8,697	8,697
EPS (Basic)	1.65	1.24	1.18	1.15	1.07
EPS (Diluted)	1.65	1.24	1.18	1.15	1.07
EPS Growth	33.55%	4.35%	2.97%	7.41%	3.22%
Free Cash Flow	17,971	15,025	9,166	12,387	11,665
Free Cash Flow Per Share	2.07	1.73	1.05	1.42	1.34
Dividend Per Share	0.900	0.830	0.800	0.800	0.800
Dividend Growth	8.43%	3.75%	-	-	-
Gross Margin	32.98%	35.55%	31.91%	27.43%	27.84%
Operating Margin	29.40%	31.98%	28.43%	24.00%	24.02%
Profit Margin	19.71%	18.16%	19.17%	19.09%	17.47%
Free Cash Flow Margin	24.67%	25.38%	17.05%	23.62%	21.87%
EBITDA	31,184	25,671	22,575	19,668	20,430
EBITDA Margin	42.80%	43.36%	42.00%	37.51%	38.30%
D&A For EBITDA	9,766	6,738	7,292	7,085	7,617
EBIT	21,418	18,933	15,283	12,583	12,813
EBIT Margin	29.40%	31.98%	28.43%	24.00%	24.02%
Effective Tax Rate	39.68%	39.81%	29.18%	14.27%	13.63%

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.