PEX:NAPCO Income Statement

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

Millions JOD. 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	17.58	14.83	14.18	22.47	21.32	14.94
Revenue Growth (YoY)	36.44%	4.52%	-36.87%	5.39%	42.70%	-13.32%
Cost of Revenue	15.63	13.27	12.25	19.81	17.37	12.04
Gross Profit	1.95	1.56	1.94	2.66	3.95	2.89
Selling, General & Admin	2.18	2.02	2.06	2.58	2.16	2.21
Operating Expenses	2.2	2.04	2.21	2.6	2.2	2.29
Operating Income	-0.25	-0.48	-0.27	0.06	1.75	0.6
Interest Expense	-1.64	-1.93	-1.48	-0.93	-0.8	-0.74
Earnings From Equity Investments	-0.11	-0.43	-0.15	-0.03	-0.04	-
Currency Exchange Gain (Loss)	0.05	0.02	0.05	-0.02	0.06	-0.04
Other Non Operating Income (Expenses)	0	0.06	0.14	0.01	0.01	0.18
EBT Excluding Unusual Items	-1.94	-2.75	-1.72	-0.91	0.98	0.01
Pretax Income	-1.94	-2.75	-1.72	-0.91	0.98	0.01
Income Tax Expense	-	-	-0.04	-	0.11	0
Net Income	-1.94	-2.75	-1.68	-0.91	0.86	0.01
Net Income to Common	-1.94	-2.75	-1.68	-0.91	0.86	0.01
Net Income Growth	-	-	-	-	11466.45%	-98.33%
Shares Outstanding (Basic)	11	11	11	11	11	8
Shares Outstanding (Diluted)	11	11	11	11	11	8
Shares Change (YoY)	-2.81%	-	-	-	37.50%	-
EPS (Basic)	-0.18	-0.25	-0.15	-0.08	0.08	0.00
EPS (Diluted)	-0.18	-0.25	-0.15	-0.08	0.08	0.00
EPS Growth	-	-	-	-	8319.87%	-98.33%
Free Cash Flow	5.21	2.08	-8.21	-8.02	-0.05	-1.48
Free Cash Flow Per Share	0.48	0.19	-0.75	-0.73	-0.01	-0.18
Dividend Per Share	-	-	-	-	0.050	-
Gross Margin	11.07%	10.50%	13.67%	11.83%	18.52%	19.37%
Operating Margin	-1.44%	-3.25%	-1.93%	0.27%	8.22%	4.03%
Profit Margin	-11.05%	-18.57%	-11.86%	-4.07%	4.04%	0.05%
Free Cash Flow Margin	29.62%	14.06%	-57.90%	-35.67%	-0.25%	-9.90%
EBITDA	0.67	0.44	0.75	1.2	2.79	1.49
EBITDA Margin	3.82%	2.93%	5.29%	5.33%	13.09%	9.97%
D&A For EBITDA	0.93	0.92	1.02	1.14	1.04	0.89
EBIT	-0.25	-0.48	-0.27	0.06	1.75	0.6
EBIT Margin	-1.44%	-3.25%	-1.93%	0.27%	8.22%	4.03%
Effective Tax Rate	-	-	-	-	11.63%	15.15%
Advertising Expenses	-	0.03	0.03	0.05	0.05	0.1

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