MAIR Group - P.J.S.C. (ADX:MAIR)
United Arab Emirates · Delayed Price · Currency is AED 0.9600
+0.0090 (0.95%)
At close: Sep 22, 2026
MAIR Group - P.J.S.C. 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 |
Operating Revenue | 1,936 | 1,881 | 2,004 | 1,352 | 1,070 | 1,137 |
Other Revenue | 79 | 74.88 | 56.63 | 1.08 | - | - |
| 2,015 | 1,956 | 2,060 | 1,353 | 1,070 | 1,137 | |
Revenue Growth | 1.00% | -5.07% | 52.25% | 26.52% | -5.94% | - |
Cost of Revenue | 1,359 | 1,303 | 1,375 | 894.98 | 780.11 | 819.16 |
Gross Profit | 655.72 | 652.44 | 685.35 | 458.2 | 289.4 | 317.86 |
Selling, General & Admin | 465.24 | 439.79 | 419.79 | 265.2 | 148.3 | 157.04 |
Other Operating Expenses | -11.52 | -16.56 | 4.51 | -1.06 | 42.13 | 9.47 |
Operating Expenses | 571.56 | 540.25 | 570.61 | 351.65 | 270.66 | 247.44 |
Operating Income | 84.16 | 112.19 | 114.74 | 106.56 | 18.74 | 70.42 |
Interest Expense | -19.32 | -26.14 | -83.95 | -64.34 | -28.87 | -23.33 |
Interest & Investment Income | 10.95 | 10.04 | 39.52 | 8.05 | 195.02 | 51.11 |
Earnings From Equity Investments | 38.64 | 11.83 | 9.55 | -0.47 | - | - |
Other Non Operating Income (Expenses) | 11.39 | 9.95 | 3.53 | -11.46 | 133.44 | 14.07 |
EBT Excluding Unusual Items | 125.83 | 117.86 | 83.39 | 38.34 | 318.33 | 112.27 |
Gain (Loss) on Sale of Investments | 7.72 | 6.75 | 11.5 | 2.66 | - | - |
Gain (Loss) on Sale of Assets | 47.02 | 46.06 | 94.73 | -5.8 | - | - |
Asset Writedown | 38.76 | 38.11 | -23.73 | -4.13 | -107.03 | - |
Pretax Income | 219.35 | 208.78 | 165.89 | 31.08 | 211.3 | 112.27 |
Income Tax Expense | 16.47 | 17.97 | 12.68 | - | - | - |
Earnings From Continuing Operations | 202.89 | 190.81 | 153.21 | 31.08 | 211.3 | 112.27 |
Earnings From Discontinued Operations | - | - | 17.94 | -5.22 | - | - |
Net Income | 202.89 | 190.81 | 171.15 | 25.86 | 211.3 | 112.27 |
Net Income to Common | 202.89 | 190.81 | 171.15 | 25.86 | 211.3 | 112.27 |
Net Income Growth | 66.23% | 11.49% | 561.78% | -87.76% | 88.20% | - |
Shares Outstanding (Basic) | 2,231 | 2,231 | 2,231 | 976 | 763 | - |
Shares Outstanding (Diluted) | 2,231 | 2,231 | 2,231 | 976 | 763 | - |
Shares Change | - | - | 128.57% | 27.94% | - | - |
EPS (Basic) | 0.09 | 0.09 | 0.08 | 0.03 | 0.28 | - |
EPS (Diluted) | 0.09 | 0.09 | 0.08 | 0.03 | 0.28 | - |
EPS Growth | 66.23% | 11.49% | 189.53% | -90.43% | - | - |
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 | 66.75 | 47.65 | 118.1 | 129.1 | 0.37 | 172.03 |
Free Cash Flow Per Share | 0.03 | 0.02 | 0.05 | 0.13 | - | - |
Dividend Per Share | 0.043 | 0.043 | 0.061 | 0.061 | 0.075 | 0.150 |
Dividend Growth | -28.98% | -28.98% | -0.08% | -19.20% | -50.00% | - |
Gross Margin | 32.55% | 33.36% | 33.27% | 33.86% | 27.06% | 27.96% |
Operating Margin | 4.18% | 5.74% | 5.57% | 7.87% | 1.75% | 6.19% |
Profit Margin | 10.07% | 9.76% | 8.31% | 1.91% | 19.76% | 9.87% |
Free Cash Flow Margin | 3.31% | 2.44% | 5.73% | 9.54% | 0.03% | 15.13% |
EBITDA | 129.08 | 154.3 | 173.01 | 133.7 | 39.74 | 90.07 |
EBITDA Margin | 6.41% | 7.89% | 8.40% | 9.88% | 3.72% | 7.92% |
D&A For EBITDA | 44.92 | 42.11 | 58.26 | 27.14 | 21 | 19.65 |
EBIT | 84.16 | 112.19 | 114.74 | 106.56 | 18.74 | 70.42 |
EBIT Margin | 4.18% | 5.74% | 5.57% | 7.87% | 1.75% | 6.19% |
Effective Tax Rate | 7.51% | 8.61% | 7.64% | - | - | - |
Revenue as Reported | 2,015 | 1,956 | 2,060 | 1,353 | - | - |
Advertising Expenses | - | 15.98 | 16.53 | 5.9 | 2.09 | 2.21 |