El Ahram Co. For Printing And Packaging SAE (EGX:EPPK)

Intra-Cellular Therapies Income Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	27.45	27.73	20.55	20.06	26.96	50.56
Revenue Growth (YoY)	13.04%	34.95%	2.44%	-25.59%	-46.67%	-43.77%
Cost of Revenue	37.97	39.68	25.73	25.29	26.87	43.45
Gross Profit	-10.52	-11.95	-5.18	-5.23	0.09	7.11
Selling, General & Admin	3.99	3.95	4.58	5.65	4.97	5.03
Other Operating Expenses	-	-	-	-	-	0.09
Operating Expenses	4.18	4.14	14.41	5.93	6.97	8.82
Operating Income	-14.7	-16.09	-19.59	-11.16	-6.88	-1.71
Interest Expense	-14.66	-14.42	-8.47	-	-4.03	-3.64
Interest & Investment Income	-	-	0	0	0	0.15
Currency Exchange Gain (Loss)	0.01	0.01	0.01	0.03	-0	-
Other Non Operating Income (Expenses)	9.96	9.96	-3.66	-4	7.68	-0.13
EBT Excluding Unusual Items	-19.38	-20.54	-31.7	-15.14	-3.24	-5.33
Gain (Loss) on Sale of Investments	0.21	0.15	0.21	0.3	-	-
Gain (Loss) on Sale of Assets	-0.01	-	-	3.44	-0.01	0.12
Pretax Income	-19.19	-20.39	-31.49	-11.39	-3.25	-5.22
Income Tax Expense	0.74	0.84	-	0.09	0.41	-0.3
Net Income	-19.92	-21.23	-31.49	-11.48	-3.65	-4.92
Net Income to Common	-19.92	-21.23	-31.49	-11.48	-3.65	-4.92
Shares Outstanding (Basic)	8	8	8	8	8	8
Shares Outstanding (Diluted)	8	8	8	8	8	8
EPS (Basic)	-2.39	-2.55	-3.79	-1.38	-0.44	-0.59
EPS (Diluted)	-2.39	-2.55	-3.79	-1.38	-0.44	-0.59
Free Cash Flow	-1.89	-2.28	-10.24	-4.06	1.93	-14.25
Free Cash Flow Per Share	-0.23	-0.27	-1.23	-0.49	0.23	-1.71
Gross Margin	-38.33%	-43.09%	-25.21%	-26.07%	0.33%	14.06%
Operating Margin	-53.57%	-58.02%	-95.33%	-55.65%	-25.53%	-3.39%
Profit Margin	-72.59%	-76.55%	-153.24%	-57.23%	-13.55%	-9.72%
Free Cash Flow Margin	-6.88%	-8.21%	-49.83%	-20.21%	7.16%	-28.19%
EBITDA	-12.61	-13.96	-17.15	-8.13	-4.88	1.87
EBITDA Margin	-45.95%	-50.33%	-83.44%	-40.54%	-18.10%	3.70%
D&A For EBITDA	2.09	2.13	2.44	3.03	2	3.59
EBIT	-14.7	-16.09	-19.59	-11.16	-6.88	-1.71
EBIT Margin	-53.57%	-58.02%	-95.33%	-55.65%	-25.53%	-3.39%
Revenue as Reported	27.73	27.73	20.55	20.06	26.96	50.56
Advertising Expenses	-	0.02	0.02	0.11	0.04	0.06

Updated Nov 17, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.