ESG Emirates Stallions Group PJSC (ADX:ESG)
United Arab Emirates · Delayed Price · Currency is AED 11.30
0.00 (0.00%)
At close: Sep 2, 2026
ADX:ESG Income Statement
Financials in millions AED. Fiscal year is January - December.
Millions AED. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | 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 |
| 1,828 | 1,771 | 1,273 | 609.36 | 357.43 | 352.58 | |
Revenue Growth | 36.00% | 39.07% | 108.99% | 70.48% | 1.38% | 171.12% |
Cost of Revenue | 1,175 | 1,162 | 837.16 | 441.48 | 273.21 | 290.35 |
Gross Profit | 652.41 | 608.73 | 436.32 | 167.87 | 84.23 | 62.23 |
Selling, General & Admin | 339.69 | 294.61 | 257.77 | 85.65 | 36.5 | 31.37 |
Operating Expenses | 339.69 | 294.61 | 257.77 | 85.65 | 36.5 | 31.37 |
Operating Income | 312.72 | 314.12 | 178.55 | 82.23 | 47.73 | 30.86 |
Interest Expense | -17.89 | -14.4 | -11.69 | -3.22 | -0.16 | -0.61 |
Interest & Investment Income | 27.59 | 6.3 | 10.14 | 8.51 | 2.92 | 0.98 |
Earnings From Equity Investments | 61.7 | 49.08 | 36.84 | 28 | 10.74 | 3.16 |
Other Non Operating Income (Expenses) | 22.47 | 22.47 | 17.28 | 3.03 | 1 | 6.59 |
EBT Excluding Unusual Items | 406.59 | 377.56 | 231.12 | 118.55 | 62.22 | 40.99 |
Gain (Loss) on Sale of Investments | -0.49 | 0.06 | 18.66 | 416.09 | 54.82 | 25 |
Gain (Loss) on Sale of Assets | 32.76 | 0.27 | -3.77 | 137.04 | 5.7 | - |
Asset Writedown | 0.76 | 1.52 | 1.2 | 8.78 | - | - |
Other Unusual Items | 5.7 | 5.7 | 0.31 | 0.83 | - | - |
Pretax Income | 445.32 | 385.12 | 247.53 | 681.3 | 122.74 | 65.99 |
Income Tax Expense | 52.34 | 43 | 16.64 | -0.45 | - | - |
Earnings From Continuing Operations | 392.98 | 342.12 | 230.88 | 681.75 | 122.74 | 65.99 |
Earnings From Discontinued Operations | - | - | - | 3.42 | 29.75 | - |
Net Income to Company | 392.98 | 342.12 | 230.88 | 685.16 | 152.48 | 65.99 |
Minority Interest in Earnings | -46.83 | -41.97 | -5.72 | -13.75 | -4.28 | -2.9 |
Net Income | 346.16 | 300.15 | 225.16 | 671.42 | 148.21 | 63.09 |
Net Income to Common | 346.16 | 300.15 | 225.16 | 671.42 | 148.21 | 63.09 |
Net Income Growth | 79.91% | 33.30% | -66.47% | 353.03% | 134.91% | 218.80% |
Shares Outstanding (Basic) | 250 | 250 | 250 | 250 | 250 | 250 |
Shares Outstanding (Diluted) | 250 | 250 | 250 | 250 | 250 | 250 |
Shares Change | - | - | - | - | - | - |
EPS (Basic) | 1.38 | 1.20 | 0.90 | 2.69 | 0.59 | 0.25 |
EPS (Diluted) | 1.38 | 1.20 | 0.90 | 2.69 | 0.59 | 0.25 |
EPS Growth | 79.91% | 33.30% | -66.47% | 353.03% | 134.91% | 218.80% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | 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 |
Free Cash Flow | 396.72 | 295.24 | 0.95 | -74.64 | 82.54 | 17.95 |
Free Cash Flow Per Share | 1.59 | 1.18 | 0.00 | -0.30 | 0.33 | 0.07 |
Gross Margin | 35.70% | 34.37% | 34.26% | 27.55% | 23.57% | 17.65% |
Operating Margin | 17.11% | 17.74% | 14.02% | 13.49% | 13.35% | 8.75% |
Profit Margin | 18.94% | 16.95% | 17.68% | 110.19% | 41.46% | 17.89% |
Free Cash Flow Margin | 21.71% | 16.67% | 0.07% | -12.25% | 23.09% | 5.09% |
EBITDA | 358.46 | 356.16 | 215.9 | 93.76 | 52.2 | 32.54 |
EBITDA Margin | 19.61% | 20.11% | 16.95% | 15.39% | 14.60% | 9.23% |
D&A For EBITDA | 45.73 | 42.05 | 37.34 | 11.53 | 4.48 | 1.68 |
EBIT | 312.72 | 314.12 | 178.55 | 82.23 | 47.73 | 30.86 |
EBIT Margin | 17.11% | 17.74% | 14.02% | 13.49% | 13.35% | 8.75% |
Effective Tax Rate | 11.75% | 11.16% | 6.72% | - | - | - |
Advertising Expenses | - | 13.55 | 19.66 | 4.68 | - | - |