ADX:FBI 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
Period Ending	Sep '25 Sep 30, 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
Revenue	253.39	205.91	179.38	171.43	174.56	190.47
Revenue Growth (YoY)	28.20%	14.79%	4.64%	-1.79%	-8.35%	-12.86%
Cost of Revenue	150.05	129.64	114.9	110.54	106.58	111.24
Gross Profit	103.35	76.27	64.48	60.89	67.98	79.23
Selling, General & Admin	64.54	52.1	48	44.42	42.67	42.93
Other Operating Expenses	-0.57	-0.62	-0.8	-1.72	-2.3	-2.94
Operating Expenses	64.55	52.07	47.32	42.23	40.6	40.29
Operating Income	38.79	24.2	17.17	18.66	27.38	38.94
Interest Expense	-2.5	-2.67	-2.86	-3.31	-3.76	-4.39
Interest & Investment Income	5.91	5.16	3.71	1.87	2.01	4.16
EBT Excluding Unusual Items	42.21	26.69	18.01	17.22	25.63	38.71
Gain (Loss) on Sale of Assets	-	-	-	0.11	-	0.01
Asset Writedown	-0.61	-1.01	-	-	-	-0.25
Pretax Income	42.02	25.68	18.01	17.34	25.63	40
Income Tax Expense	4.36	2.56	-	-	-	-
Earnings From Continuing Operations	37.66	23.12	18.01	17.34	25.63	40
Earnings From Discontinued Operations	-0	-0	-0.04	-0.02	-0.02	0.2
Net Income	37.66	23.12	17.97	17.32	25.62	40.21
Net Income to Common	37.66	23.12	17.97	17.32	25.62	40.21
Net Income Growth	65.68%	28.67%	3.76%	-32.40%	-36.29%	-15.08%
Shares Outstanding (Basic)	136	136	136	136	136	136
Shares Outstanding (Diluted)	136	136	136	136	136	136
EPS (Basic)	0.28	0.17	0.13	0.13	0.19	0.30
EPS (Diluted)	0.28	0.17	0.13	0.13	0.19	0.30
EPS Growth	65.68%	28.67%	3.76%	-32.40%	-36.29%	-15.08%
Free Cash Flow	46.7	53.36	30.48	24.51	43.98	58.31
Free Cash Flow Per Share	0.34	0.39	0.22	0.18	0.32	0.43
Dividend Per Share	0.300	0.300	0.300	0.300	0.300	0.300
Dividend Growth	-	-	-	-	-	100.00%
Gross Margin	40.78%	37.04%	35.95%	35.52%	38.95%	41.60%
Operating Margin	15.31%	11.75%	9.57%	10.88%	15.69%	20.44%
Profit Margin	14.86%	11.23%	10.02%	10.10%	14.67%	21.11%
Free Cash Flow Margin	18.43%	25.91%	16.99%	14.30%	25.20%	30.62%
EBITDA	59.82	45.28	38.17	39.12	49.44	63.33
EBITDA Margin	23.61%	21.99%	21.28%	22.82%	28.32%	33.25%
D&A For EBITDA	21.03	21.08	21	20.46	22.06	24.4
EBIT	38.79	24.2	17.17	18.66	27.38	38.94
EBIT Margin	15.31%	11.75%	9.57%	10.88%	15.69%	20.44%
Effective Tax Rate	10.37%	9.96%	-	-	-	-
Advertising Expenses	-	0.85	0.45	0.5	0.21	0.32

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