EGX:FWRY Income Statement

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

Millions EGP. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 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
Revenue	7,725	5,511	3,272	2,279	1,658	1,235
Revenue Growth (YoY)	60.94%	68.42%	43.55%	37.46%	34.31%	39.63%
Cost of Revenue	2,757	2,023	1,260	947.62	738.64	574.71
Gross Profit	4,968	3,488	2,012	1,332	919.51	659.85
Selling, General & Admin	2,256	1,752	1,259	966.57	668.45	431.98
Other Operating Expenses	80.57	72.2	26.67	12.6	-8.95	-14.15
Operating Expenses	2,387	1,912	1,405	1,080	710.12	417.83
Operating Income	2,581	1,576	606.65	251.75	209.39	242.01
Interest Expense	-73.3	-37.21	-26.76	-30.58	-29.04	-15.76
Interest & Investment Income	972.53	691.24	464.41	211.07	126.77	67.11
Earnings From Equity Investments	2.45	5.16	-0.96	-3.61	-5.55	-4.68
Currency Exchange Gain (Loss)	1.3	32.09	11.78	17.89	0.31	-0.07
Other Non Operating Income (Expenses)	-19.33	-19.33	-13.45	-11.54	-10.4	-0.06
EBT Excluding Unusual Items	3,465	2,248	1,042	434.99	291.48	288.56
Gain (Loss) on Sale of Investments	18.91	12.42	32.78	0.98	22.8	-
Gain (Loss) on Sale of Assets	62.58	40.94	20.18	8.57	7.17	4.66
Pretax Income	3,547	2,301	1,095	444.54	321.44	293.21
Income Tax Expense	828.43	552.16	278.65	117.49	79.32	69.65
Earnings From Continuing Operations	2,718	1,749	815.97	327.06	242.12	223.56
Minority Interest in Earnings	-182.43	-142.41	-100.63	-87	-64.94	-37.33
Net Income	2,536	1,607	715.34	240.05	177.18	186.23
Preferred Dividends & Other Adjustments	224.85	224.85	97.73	28.45	19.27	22.44
Net Income to Common	2,311	1,382	617.6	211.61	157.91	163.79
Net Income Growth	89.89%	124.60%	197.99%	35.49%	-4.86%	80.98%
Shares Outstanding (Basic)	3,407	3,407	3,407	2,580	1,338	907
Shares Outstanding (Diluted)	3,407	3,407	3,407	2,616	1,339	907
Shares Change (YoY)	-2.14%	-	30.23%	95.34%	47.59%	-
EPS (Basic)	0.68	0.41	0.18	0.08	0.12	0.18
EPS (Diluted)	0.68	0.41	0.18	0.08	0.12	0.18
EPS Growth	96.21%	125.35%	125.00%	-32.19%	-34.45%	82.24%
Free Cash Flow	2,225	1,051	1,587	972.26	378.71	342.83
Free Cash Flow Per Share	0.65	0.31	0.47	0.37	0.28	0.38
Gross Margin	64.31%	63.29%	61.49%	58.43%	55.45%	53.45%
Operating Margin	33.42%	28.60%	18.54%	11.04%	12.63%	19.60%
Profit Margin	29.92%	25.07%	18.88%	9.28%	9.52%	13.27%
Free Cash Flow Margin	28.80%	19.08%	48.50%	42.66%	22.84%	27.77%
EBITDA	2,951	1,880	798.94	395.26	312.4	310.6
EBITDA Margin	38.20%	34.12%	24.42%	17.34%	18.84%	25.16%
D&A For EBITDA	369.11	304.17	192.3	143.5	103.02	68.59
EBIT	2,581	1,576	606.65	251.75	209.39	242.01
EBIT Margin	33.42%	28.60%	18.54%	11.04%	12.63%	19.60%
Effective Tax Rate	23.36%	23.99%	25.46%	26.43%	24.68%	23.75%
Advertising Expenses	-	131.29	90.28	79.31	61.8	29.53

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.