EGX:NINH 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	525.48	432.42	362.29	295.8	250.5
Revenue Growth (YoY)	21.52%	19.36%	22.48%	18.09%	15.43%
Cost of Revenue	352.93	306.01	252.33	213.44	162.66
Gross Profit	172.55	126.41	109.96	82.36	87.84
Selling, General & Admin	32.74	28.03	25.11	20.46	15.44
Other Operating Expenses	-3.9	-0.66	-1.02	-	-
Operating Expenses	30.49	29.59	26.74	20.94	15.74
Operating Income	142.06	96.82	83.22	61.42	72.1
Interest & Investment Income	85.12	59.22	40.39	22.63	12.82
Other Non Operating Income (Expenses)	-1.3	-1.98	-1.82	0.77	1.27
EBT Excluding Unusual Items	225.88	154.06	121.8	84.82	86.18
Gain (Loss) on Sale of Assets	-	0.62	0.31	0.28	0.03
Pretax Income	225.88	154.68	122.11	85.1	86.22
Income Tax Expense	51.68	37.01	30.6	21.58	20.33
Net Income	174.19	117.66	91.51	63.52	65.88
Preferred Dividends & Other Adjustments	-	9.09	8.06	6.89	5.84
Net Income to Common	174.19	108.58	83.46	56.63	60.05
Net Income Growth	48.04%	28.57%	44.07%	-3.59%	32.82%
Shares Outstanding (Basic)	260	242	242	242	242
Shares Outstanding (Diluted)	260	242	242	242	242
Shares Change (YoY)	7.43%	-	-	-0.00%	-
EPS (Basic)	0.67	0.45	0.34	0.23	0.25
EPS (Diluted)	0.67	0.45	0.34	0.23	0.25
EPS Growth	49.34%	30.10%	47.38%	-5.69%	33.22%
Free Cash Flow	151.68	77.02	17.66	25.77	66.96
Free Cash Flow Per Share	0.58	0.32	0.07	0.11	0.28
Dividend Per Share	-	0.091	-	-	0.022
Gross Margin	32.84%	29.23%	30.35%	27.84%	35.07%
Operating Margin	27.03%	22.39%	22.97%	20.76%	28.78%
Profit Margin	33.15%	25.11%	23.04%	19.14%	23.97%
Free Cash Flow Margin	28.87%	17.81%	4.87%	8.71%	26.73%
EBITDA	153.14	106.7	90.9	67.61	78.29
EBITDA Margin	29.14%	24.68%	25.09%	22.86%	31.26%
D&A For EBITDA	11.07	9.89	7.68	6.2	6.2
EBIT	142.06	96.82	83.22	61.42	72.1
EBIT Margin	27.03%	22.39%	22.97%	20.76%	28.78%
Effective Tax Rate	22.88%	23.93%	25.06%	25.36%	23.58%

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.