ESG Emirates Stallions Group PJSC (ADX:ESG)
United Arab Emirates
· Delayed Price · Currency is AED 8.55
+0.16 (1.91%)
At close: May 9, 2025, 2:44 PM GST
ADX:ESG Income Statement
Financials in millions AED. Fiscal year is January - December.
Millions AED. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2018 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2018 - 2019 |
| Revenue | 1,303 | 1,273 | 609.36 | 357.43 | 352.58 | 130.05 | Upgrade
|
| Revenue Growth (YoY) | 76.79% | 108.99% | 70.48% | 1.38% | 171.12% | -70.47% | Upgrade
|
| Cost of Revenue | 857.25 | 837.16 | 441.48 | 273.21 | 290.35 | 107.74 | Upgrade
|
| Gross Profit | 445.61 | 436.32 | 167.87 | 84.23 | 62.23 | 22.31 | Upgrade
|
| Selling, General & Admin | 253.18 | 257.77 | 85.65 | 36.5 | 31.37 | 19.22 | Upgrade
|
| Operating Expenses | 253.18 | 257.77 | 85.65 | 36.5 | 31.37 | 19.22 | Upgrade
|
| Operating Income | 192.43 | 178.55 | 82.23 | 47.73 | 30.86 | 3.09 | Upgrade
|
| Interest Expense | -13.84 | -11.69 | -3.22 | -0.16 | -0.61 | -0.69 | Upgrade
|
| Interest & Investment Income | 9.21 | 10.14 | 8.51 | 2.92 | 0.98 | 9.09 | Upgrade
|
| Earnings From Equity Investments | 37.86 | 36.84 | 28 | 10.74 | 3.16 | - | Upgrade
|
| Other Non Operating Income (Expenses) | 17.28 | 17.28 | 3.03 | 1 | 6.59 | 8.75 | Upgrade
|
| EBT Excluding Unusual Items | 242.94 | 231.12 | 118.55 | 62.22 | 40.99 | 20.25 | Upgrade
|
| Gain (Loss) on Sale of Investments | -4.57 | 18.66 | 416.09 | 54.82 | 25 | - | Upgrade
|
| Gain (Loss) on Sale of Assets | -3.77 | -3.77 | 137.04 | 5.7 | - | 0.04 | Upgrade
|
| Asset Writedown | 1.2 | 1.2 | 8.78 | - | - | - | Upgrade
|
| Other Unusual Items | 0.31 | 0.31 | 0.83 | - | - | - | Upgrade
|
| Pretax Income | 236.11 | 247.53 | 681.3 | 122.74 | 65.99 | 20.29 | Upgrade
|
| Income Tax Expense | 20.75 | 16.64 | -0.45 | - | - | - | Upgrade
|
| Earnings From Continuing Operations | 215.36 | 230.88 | 681.75 | 122.74 | 65.99 | 20.29 | Upgrade
|
| Earnings From Discontinued Operations | - | - | 3.42 | 29.75 | - | - | Upgrade
|
| Net Income to Company | 215.36 | 230.88 | 685.16 | 152.48 | 65.99 | 20.29 | Upgrade
|
| Minority Interest in Earnings | -6.79 | -5.72 | -13.75 | -4.28 | -2.9 | -0.5 | Upgrade
|
| Net Income | 208.56 | 225.16 | 671.42 | 148.21 | 63.09 | 19.79 | Upgrade
|
| Net Income to Common | 208.56 | 225.16 | 671.42 | 148.21 | 63.09 | 19.79 | Upgrade
|
| Net Income Growth | -70.77% | -66.47% | 353.03% | 134.91% | 218.80% | -88.50% | Upgrade
|
| Shares Outstanding (Basic) | 250 | 250 | 250 | 250 | 250 | 250 | Upgrade
|
| Shares Outstanding (Diluted) | 250 | 250 | 250 | 250 | 250 | 250 | Upgrade
|
| Shares Change (YoY) | - | - | - | - | - | 66.67% | Upgrade
|
| EPS (Basic) | 0.83 | 0.90 | 2.69 | 0.59 | 0.25 | 0.08 | Upgrade
|
| EPS (Diluted) | 0.83 | 0.90 | 2.69 | 0.59 | 0.25 | 0.08 | Upgrade
|
| EPS Growth | -70.77% | -66.47% | 353.03% | 134.91% | 218.80% | -93.10% | Upgrade
|
| Free Cash Flow | 40.79 | 0.95 | -74.64 | 82.54 | 17.95 | 67.04 | Upgrade
|
| Free Cash Flow Per Share | 0.16 | 0.00 | -0.30 | 0.33 | 0.07 | 0.27 | Upgrade
|
| Gross Margin | 34.20% | 34.26% | 27.55% | 23.57% | 17.65% | 17.16% | Upgrade
|
| Operating Margin | 14.77% | 14.02% | 13.49% | 13.35% | 8.75% | 2.38% | Upgrade
|
| Profit Margin | 16.01% | 17.68% | 110.19% | 41.46% | 17.89% | 15.22% | Upgrade
|
| Free Cash Flow Margin | 3.13% | 0.07% | -12.25% | 23.09% | 5.09% | 51.55% | Upgrade
|
| EBITDA | 231.41 | 215.9 | 93.76 | 52.2 | 32.54 | 4.35 | Upgrade
|
| EBITDA Margin | 17.76% | 16.95% | 15.39% | 14.60% | 9.23% | 3.35% | Upgrade
|
| D&A For EBITDA | 38.98 | 37.34 | 11.53 | 4.48 | 1.68 | 1.26 | Upgrade
|
| EBIT | 192.43 | 178.55 | 82.23 | 47.73 | 30.86 | 3.09 | Upgrade
|
| EBIT Margin | 14.77% | 14.02% | 13.49% | 13.35% | 8.75% | 2.38% | Upgrade
|
| Effective Tax Rate | 8.79% | 6.72% | - | - | - | - | Upgrade
|
| Advertising Expenses | - | 19.66 | 4.68 | - | - | - | Upgrade
|
Updated Jan 27, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.