ASE:MBED Income Statement

Financials in millions JOD. Fiscal year is January - December.

Millions JOD. 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	35.88	35.71	29.94	24.24	22.63
Revenue Growth (YoY)	0.49%	19.27%	23.51%	7.12%	0.29%
Cost of Revenue	23.31	23.83	20.16	15.96	14.64
Gross Profit	12.57	11.88	9.78	8.28	7.98
Selling, General & Admin	2.65	3.83	3.38	2.77	2.8
Other Operating Expenses	1.95	-	-	-	-
Operating Expenses	4.6	4.27	3.61	3.17	3.2
Operating Income	7.97	7.61	6.17	5.11	4.79
Interest Expense	-0.45	-0.33	-0.29	-0.23	-0.28
Earnings From Equity Investments	-	0.34	0.31	0.29	0.32
Other Non Operating Income (Expenses)	0.56	0.14	0.06	0.07	0.04
Pretax Income	8.08	7.77	6.25	5.24	4.86
Income Tax Expense	0.66	0.52	0.47	0.38	0.4
Earnings From Continuing Operations	7.42	7.24	5.78	4.86	4.45
Minority Interest in Earnings	-1.38	-1.54	-1.3	-0.95	-0.91
Net Income	6.04	5.7	4.47	3.91	3.55
Net Income to Common	6.04	5.7	4.47	3.91	3.55
Net Income Growth	5.93%	27.44%	14.44%	10.17%	6.71%
Shares Outstanding (Basic)	17	17	16	15	15
Shares Outstanding (Diluted)	17	17	16	15	15
Shares Change (YoY)	-	6.45%	3.33%	-	-
EPS (Basic)	0.37	0.35	0.29	0.26	0.24
EPS (Diluted)	0.37	0.35	0.29	0.26	0.24
EPS Growth	5.93%	19.72%	10.75%	10.17%	6.71%
Free Cash Flow	-	2.47	-0.99	0.29	3.06
Free Cash Flow Per Share	-	0.15	-0.06	0.02	0.20
Dividend Per Share	0.100	0.110	0.100	0.100	0.080
Dividend Growth	-9.09%	10.00%	-	25.00%	-
Gross Margin	35.04%	33.27%	32.66%	34.17%	35.29%
Operating Margin	22.22%	21.32%	20.61%	21.10%	21.15%
Profit Margin	16.83%	15.96%	14.94%	16.12%	15.68%
Free Cash Flow Margin	-	6.91%	-3.31%	1.18%	13.53%
EBITDA	8.47	8.15	6.67	5.58	5.19
EBITDA Margin	23.61%	22.82%	22.27%	23.03%	22.93%
D&A For EBITDA	0.5	0.54	0.5	0.47	0.4
EBIT	7.97	7.61	6.17	5.11	4.79
EBIT Margin	22.22%	21.32%	20.61%	21.10%	21.15%
Effective Tax Rate	8.18%	6.71%	7.59%	7.28%	8.31%

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