EGX:FWRY Income Statement

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

Millions EGP. 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	8,651	5,511	3,272	2,279	1,658
Revenue Growth (YoY)	57.00%	68.42%	43.55%	37.46%	34.31%
Cost of Revenue	3,042	2,023	1,260	947.62	738.64
Gross Profit	5,609	3,488	2,012	1,332	919.51
Selling, General & Admin	2,446	1,752	1,259	966.57	668.45
Other Operating Expenses	63.48	72.2	26.67	12.6	-8.95
Operating Expenses	2,546	1,912	1,405	1,080	710.12
Operating Income	3,063	1,576	606.65	251.75	209.39
Interest Expense	-78.59	-37.21	-26.76	-30.58	-29.04
Interest & Investment Income	1,043	691.24	464.41	211.07	126.77
Earnings From Equity Investments	-1.68	5.16	-0.96	-3.61	-5.55
Currency Exchange Gain (Loss)	-11.6	32.09	11.78	17.89	0.31
Other Non Operating Income (Expenses)	-28.88	-19.33	-13.45	-11.54	-10.4
EBT Excluding Unusual Items	3,986	2,248	1,042	434.99	291.48
Gain (Loss) on Sale of Investments	18.22	12.42	32.78	0.98	22.8
Gain (Loss) on Sale of Assets	53.24	40.94	20.18	8.57	7.17
Pretax Income	4,057	2,301	1,095	444.54	321.44
Income Tax Expense	956.59	552.16	278.65	117.49	79.32
Earnings From Continuing Operations	3,101	1,749	815.97	327.06	242.12
Minority Interest in Earnings	-211.47	-142.41	-100.63	-87	-64.94
Net Income	2,889	1,607	715.34	240.05	177.18
Preferred Dividends & Other Adjustments	371.66	224.85	97.73	28.45	19.27
Net Income to Common	2,518	1,382	617.6	211.61	157.91
Net Income Growth	79.83%	124.60%	197.99%	35.49%	-4.86%
Shares Outstanding (Basic)	3,407	3,407	3,407	2,580	1,338
Shares Outstanding (Diluted)	3,407	3,407	3,407	2,616	1,339
Shares Change (YoY)	-	-	30.23%	95.34%	47.59%
EPS (Basic)	0.74	0.41	0.18	0.08	0.12
EPS (Diluted)	0.74	0.41	0.18	0.08	0.12
EPS Growth	82.19%	125.35%	125.00%	-32.19%	-34.45%
Free Cash Flow	2,161	1,051	1,587	972.26	378.71
Free Cash Flow Per Share	0.63	0.31	0.47	0.37	0.28
Gross Margin	64.84%	63.29%	61.49%	58.43%	55.45%
Operating Margin	35.41%	28.60%	18.54%	11.04%	12.63%
Profit Margin	29.10%	25.07%	18.88%	9.28%	9.52%
Free Cash Flow Margin	24.97%	19.08%	48.50%	42.66%	22.84%
EBITDA	3,563	1,880	798.94	395.26	312.4
EBITDA Margin	41.18%	34.12%	24.42%	17.34%	18.84%
D&A For EBITDA	499.18	304.17	192.3	143.5	103.02
EBIT	3,063	1,576	606.65	251.75	209.39
EBIT Margin	35.41%	28.60%	18.54%	11.04%	12.63%
Effective Tax Rate	23.58%	23.99%	25.46%	26.43%	24.68%
Advertising Expenses	203.3	131.29	90.28	79.31	61.8

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