Multiply Group PJSC (ADX: MULTIPLY)
United Arab Emirates
· Delayed Price · Currency is AED 2.130
-0.040 (-1.84%)
Nov 22, 2024, 10:00 AM 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 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 |
| Revenue | 1,747 | 1,294 | 1,126 | 371.91 | 15.78 | 21.47 | Upgrade
|
| Revenue Growth (YoY) | 41.91% | 14.96% | 202.63% | 2256.26% | -26.49% | 9.97% | Upgrade
|
| Cost of Revenue | 928.82 | 636.86 | 561.8 | 161.29 | 9.61 | 13.16 | Upgrade
|
| Gross Profit | 818.65 | 657.02 | 563.71 | 210.62 | 6.17 | 8.32 | Upgrade
|
| Selling, General & Admin | 324.29 | 234.81 | 178.41 | 68.06 | 5.09 | 6.78 | Upgrade
|
| Operating Expenses | 383.88 | 294.41 | 232.09 | 82.1 | 5.49 | 7.28 | Upgrade
|
| Operating Income | 434.77 | 362.61 | 331.62 | 128.52 | 0.68 | 1.04 | Upgrade
|
| Interest Expense | -467.88 | -405.65 | -143.92 | -5.22 | - | - | Upgrade
|
| Interest & Investment Income | 483.51 | 570.71 | 113.45 | 5.13 | 0.83 | - | Upgrade
|
| Earnings From Equity Investments | 178.15 | 228.56 | -14.53 | -0.9 | 2.29 | 9.79 | Upgrade
|
| Other Non Operating Income (Expenses) | 526.93 | 387.51 | 179.82 | -0.49 | - | -0.06 | Upgrade
|
| EBT Excluding Unusual Items | 1,155 | 1,144 | 466.45 | 127.04 | 3.8 | 10.77 | Upgrade
|
| Merger & Restructuring Charges | -1.99 | -1.99 | -0.03 | -0.28 | - | - | Upgrade
|
| Gain (Loss) on Sale of Investments | -3,724 | -561.59 | 18,095 | 97.73 | - | - | Upgrade
|
| Gain (Loss) on Sale of Assets | 0.22 | 0.71 | 1.13 | 0.7 | - | - | Upgrade
|
| Pretax Income | -2,570 | 580.88 | 18,563 | 225.2 | 3.8 | 10.77 | Upgrade
|
| Income Tax Expense | -68.37 | 28.89 | - | - | - | - | Upgrade
|
| Earnings From Continuing Operations | -2,502 | 551.99 | 18,563 | 225.2 | 3.8 | 10.77 | Upgrade
|
| Minority Interest in Earnings | -229.21 | -214.19 | -137.65 | -40.28 | - | - | Upgrade
|
| Net Income | -2,731 | 337.8 | 18,425 | 184.92 | 3.8 | 10.77 | Upgrade
|
| Preferred Dividends & Other Adjustments | 7.33 | 7.33 | - | - | - | - | Upgrade
|
| Net Income to Common | -2,739 | 330.47 | 18,425 | 184.92 | 3.8 | 10.77 | Upgrade
|
| Net Income Growth | - | -98.17% | 9864.20% | 4768.75% | -64.73% | 46.10% | Upgrade
|
| Shares Outstanding (Basic) | 11,200 | 11,200 | 11,200 | 3,267 | 0 | 0 | Upgrade
|
| Shares Outstanding (Diluted) | 11,200 | 11,200 | 11,200 | 3,267 | 0 | 0 | Upgrade
|
| Shares Change (YoY) | - | - | 242.78% | 10891293.33% | -90.00% | - | Upgrade
|
| EPS (Basic) | -0.24 | 0.03 | 1.65 | 0.06 | 126.60 | 35.89 | Upgrade
|
| EPS (Diluted) | -0.24 | 0.03 | 1.65 | 0.06 | 126.60 | 35.89 | Upgrade
|
| EPS Growth | - | -98.21% | 2806.92% | -99.96% | 252.73% | - | Upgrade
|
| Free Cash Flow | 1,274 | 882.03 | 649.24 | -129.33 | 0.32 | -3.56 | Upgrade
|
| Free Cash Flow Per Share | 0.11 | 0.08 | 0.06 | -0.04 | 10.73 | -11.87 | Upgrade
|
| Gross Margin | 46.85% | 50.78% | 50.09% | 56.63% | 39.09% | 38.73% | Upgrade
|
| Operating Margin | 24.88% | 28.03% | 29.46% | 34.56% | 4.31% | 4.84% | Upgrade
|
| Profit Margin | -156.72% | 25.54% | 1637.06% | 49.72% | 24.06% | 50.15% | Upgrade
|
| Free Cash Flow Margin | 72.88% | 68.17% | 57.68% | -34.77% | 2.04% | -16.58% | Upgrade
|
| EBITDA | 593.03 | 474.16 | 425.57 | 163.2 | 1.08 | 1.44 | Upgrade
|
| EBITDA Margin | 33.94% | 36.65% | 37.81% | 43.88% | 6.83% | 6.69% | Upgrade
|
| D&A For EBITDA | 158.26 | 111.55 | 93.94 | 34.67 | 0.4 | 0.4 | Upgrade
|
| EBIT | 434.77 | 362.61 | 331.62 | 128.52 | 0.68 | 1.04 | Upgrade
|
| EBIT Margin | 24.88% | 28.02% | 29.46% | 34.56% | 4.31% | 4.84% | Upgrade
|
| Effective Tax Rate | - | 4.97% | - | - | - | - | Upgrade
|
| Advertising Expenses | - | 4.16 | 5.63 | 1.03 | - | - | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.