Multiply Group PJSC (ADX:MULTIPLY)
United Arab Emirates
· Delayed Price · Currency is AED 2.290
-0.050 (-2.14%)
At close: Jun 4, 2025, 2:44 PM GST
Multiply Group PJSC 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 | 2,215 | 2,022 | 1,294 | 1,126 | 371.91 | 15.78 | Upgrade
|
| Revenue Growth (YoY) | 56.45% | 56.24% | 14.96% | 202.63% | 2256.26% | -26.49% | Upgrade
|
| Cost of Revenue | 1,193 | 1,084 | 636.86 | 561.8 | 161.29 | 9.61 | Upgrade
|
| Gross Profit | 1,022 | 937.89 | 657.02 | 563.71 | 210.62 | 6.17 | Upgrade
|
| Selling, General & Admin | 326.72 | 298.44 | 234.81 | 178.41 | 68.06 | 5.09 | Upgrade
|
| Operating Expenses | 439.09 | 410.81 | 294.41 | 232.09 | 82.1 | 5.49 | Upgrade
|
| Operating Income | 583.13 | 527.08 | 362.61 | 331.62 | 128.52 | 0.68 | Upgrade
|
| Interest Expense | -489.45 | -485.53 | -405.65 | -143.92 | -5.22 | - | Upgrade
|
| Interest & Investment Income | 484.78 | 503.62 | 570.71 | 113.45 | 5.13 | 0.83 | Upgrade
|
| Earnings From Equity Investments | 44.43 | 55.82 | 228.56 | -14.53 | -0.9 | 2.29 | Upgrade
|
| Other Non Operating Income (Expenses) | 1,363 | 1,365 | 949.1 | 179.82 | -0.49 | - | Upgrade
|
| EBT Excluding Unusual Items | 1,986 | 1,966 | 1,705 | 466.45 | 127.04 | 3.8 | Upgrade
|
| Merger & Restructuring Charges | - | - | -1.99 | -0.03 | -0.28 | - | Upgrade
|
| Gain (Loss) on Sale of Investments | 2,811 | -1,694 | -1,123 | 18,095 | 97.73 | - | Upgrade
|
| Gain (Loss) on Sale of Assets | -32.03 | -31.71 | 0.71 | 1.13 | 0.7 | - | Upgrade
|
| Pretax Income | 4,765 | 240.56 | 580.88 | 18,563 | 225.2 | 3.8 | Upgrade
|
| Income Tax Expense | 121.8 | 51.52 | 28.89 | - | - | - | Upgrade
|
| Earnings From Continuing Operations | 4,643 | 189.03 | 551.99 | 18,563 | 225.2 | 3.8 | Upgrade
|
| Minority Interest in Earnings | -198.96 | -194.63 | -214.19 | -137.65 | -40.28 | - | Upgrade
|
| Net Income | 4,444 | -5.6 | 337.8 | 18,425 | 184.92 | 3.8 | Upgrade
|
| Net Income to Common | 4,444 | -5.6 | 337.8 | 18,425 | 184.92 | 3.8 | Upgrade
|
| Net Income Growth | - | - | -98.17% | 9864.20% | 4768.75% | -64.73% | Upgrade
|
| Shares Outstanding (Basic) | 11,200 | 11,200 | 11,200 | 11,200 | 3,267 | 0 | Upgrade
|
| Shares Outstanding (Diluted) | 11,200 | 11,200 | 11,200 | 11,200 | 3,267 | 0 | Upgrade
|
| Shares Change (YoY) | - | - | - | 242.78% | 10891293.33% | -90.00% | Upgrade
|
| EPS (Basic) | 0.40 | -0.00 | 0.03 | 1.65 | 0.06 | 126.60 | Upgrade
|
| EPS (Diluted) | 0.40 | -0.00 | 0.03 | 1.65 | 0.06 | 126.60 | Upgrade
|
| EPS Growth | - | - | -98.17% | 2806.92% | -99.95% | 252.74% | Upgrade
|
| Free Cash Flow | 758.78 | 1,004 | 882.03 | 649.24 | -129.33 | 0.32 | Upgrade
|
| Free Cash Flow Per Share | 0.07 | 0.09 | 0.08 | 0.06 | -0.04 | 10.73 | Upgrade
|
| Gross Margin | 46.14% | 46.39% | 50.78% | 50.09% | 56.63% | 39.09% | Upgrade
|
| Operating Margin | 26.32% | 26.07% | 28.02% | 29.46% | 34.56% | 4.31% | Upgrade
|
| Profit Margin | 200.62% | -0.28% | 26.11% | 1637.06% | 49.72% | 24.06% | Upgrade
|
| Free Cash Flow Margin | 34.25% | 49.65% | 68.17% | 57.68% | -34.77% | 2.04% | Upgrade
|
| EBITDA | 783.85 | 710.84 | 474.16 | 425.57 | 163.2 | 1.08 | Upgrade
|
| EBITDA Margin | 35.38% | 35.16% | 36.65% | 37.81% | 43.88% | 6.83% | Upgrade
|
| D&A For EBITDA | 200.72 | 183.76 | 111.55 | 93.94 | 34.67 | 0.4 | Upgrade
|
| EBIT | 583.13 | 527.08 | 362.61 | 331.62 | 128.52 | 0.68 | Upgrade
|
| EBIT Margin | 26.32% | 26.07% | 28.02% | 29.46% | 34.56% | 4.31% | Upgrade
|
| Effective Tax Rate | 2.56% | 21.42% | 4.97% | - | - | - | Upgrade
|
| Advertising Expenses | - | 9.81 | 4.16 | 5.63 | 1.03 | - | Upgrade
|
Updated Feb 4, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.