ADX:FBI 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	254.84	205.91	179.38	171.43	174.56
Revenue Growth (YoY)	23.76%	14.79%	4.64%	-1.79%	-8.35%
Cost of Revenue	150.81	129.64	114.9	110.54	106.58
Gross Profit	104.03	76.27	64.48	60.89	67.98
Selling, General & Admin	65.94	52.1	48	44.42	42.67
Other Operating Expenses	-0.95	-0.62	-0.8	-1.72	-2.3
Operating Expenses	64.99	52.07	47.32	42.23	40.6
Operating Income	39.04	24.2	17.17	18.66	27.38
Interest Expense	-2.44	-2.67	-2.86	-3.31	-3.76
Interest & Investment Income	-	5.16	3.71	1.87	2.01
Other Non Operating Income (Expenses)	5.9	-	-	-	-
EBT Excluding Unusual Items	42.5	26.69	18.01	17.22	25.63
Gain (Loss) on Sale of Assets	-	-	-	0.11	-
Asset Writedown	-	-1.01	-	-	-
Pretax Income	42.5	25.68	18.01	17.34	25.63
Income Tax Expense	4.39	2.56	-	-	-
Earnings From Continuing Operations	38.1	23.12	18.01	17.34	25.63
Earnings From Discontinued Operations	-0	-0	-0.04	-0.02	-0.02
Net Income	38.1	23.12	17.97	17.32	25.62
Net Income to Common	38.1	23.12	17.97	17.32	25.62
Net Income Growth	64.82%	28.67%	3.76%	-32.40%	-36.29%
Shares Outstanding (Basic)	136	136	136	136	136
Shares Outstanding (Diluted)	136	136	136	136	136
Shares Change (YoY)	0.07%	-	-	-	-
EPS (Basic)	0.28	0.17	0.13	0.13	0.19
EPS (Diluted)	0.28	0.17	0.13	0.13	0.19
EPS Growth	64.70%	28.67%	3.76%	-32.40%	-36.29%
Free Cash Flow	62.2	53.36	30.48	24.51	43.98
Free Cash Flow Per Share	0.46	0.39	0.22	0.18	0.32
Dividend Per Share	-	0.300	0.300	0.300	0.300
Gross Margin	40.82%	37.04%	35.95%	35.52%	38.95%
Operating Margin	15.32%	11.75%	9.57%	10.88%	15.69%
Profit Margin	14.95%	11.23%	10.02%	10.10%	14.67%
Free Cash Flow Margin	24.41%	25.91%	16.99%	14.30%	25.20%
EBITDA	63.24	45.28	38.17	39.12	49.44
EBITDA Margin	24.82%	21.99%	21.28%	22.82%	28.32%
D&A For EBITDA	24.2	21.08	21	20.46	22.06
EBIT	39.04	24.2	17.17	18.66	27.38
EBIT Margin	15.32%	11.75%	9.57%	10.88%	15.69%
Effective Tax Rate	10.34%	9.96%	-	-	-
Advertising Expenses	-	0.85	0.45	0.5	0.21

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