MEEZA QSTP-LLC (Public) Income Statement

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

Millions QAR. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	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	422.17	403.26	374.22	422.92	352.88	328.43
Revenue Growth (YoY)	12.33%	7.76%	-11.52%	19.85%	7.44%	15.30%
Cost of Revenue	293.06	278.52	255.96	308.2	246.21	240.89
Gross Profit	129.1	124.74	118.25	114.72	106.67	87.55
Selling, General & Admin	50.18	46.9	44.79	42.22	40.83	31.09
Operating Expenses	55.64	52.11	51.44	49.85	43.09	35.18
Operating Income	73.46	72.63	66.81	64.87	63.58	52.36
Interest Expense	-13.73	-14.05	-16.85	-17.7	-15.13	-10.15
Interest & Investment Income	9.52	9.52	9.91	13.04	3.69	2.19
Other Non Operating Income (Expenses)	0.2	0.18	0.56	-0	-0.01	-0.38
Pretax Income	69.45	68.28	60.43	60.22	52.13	44.02
Income Tax Expense	0.16	0.16	-	-	-	-
Earnings From Continuing Operations	69.29	68.12	60.43	60.22	52.13	44.02
Minority Interest in Earnings	-2.11	-1.61	-	-	-	-
Net Income	67.19	66.51	60.43	60.22	52.13	44.02
Net Income to Common	67.19	66.51	60.43	60.22	52.13	44.02
Net Income Growth	8.57%	10.07%	0.36%	15.52%	18.41%	26.55%
Shares Outstanding (Basic)	657	649	649	649	649	-
Shares Outstanding (Diluted)	657	649	649	649	649	-
EPS (Basic)	0.10	0.10	0.09	0.09	0.08	-
EPS (Diluted)	0.10	0.10	0.09	0.09	0.08	-
EPS Growth	10.18%	10.07%	0.36%	15.52%	-	-
Free Cash Flow	-119.37	2.58	102.92	81.78	43.69	-108.04
Free Cash Flow Per Share	-0.18	0.00	0.16	0.13	0.07	-
Dividend Per Share	-	0.085	0.080	0.081	-	-
Dividend Growth	-	6.25%	-1.23%	-	-	-
Gross Margin	30.58%	30.93%	31.60%	27.13%	30.23%	26.66%
Operating Margin	17.40%	18.01%	17.85%	15.34%	18.02%	15.94%
Profit Margin	15.92%	16.49%	16.15%	14.24%	14.77%	13.40%
Free Cash Flow Margin	-28.27%	0.64%	27.50%	19.34%	12.38%	-32.90%
EBITDA	117.12	116.41	111.52	112.52	113.75	98.31
EBITDA Margin	27.74%	28.87%	29.80%	26.61%	32.23%	29.93%
D&A For EBITDA	43.65	43.78	44.71	47.65	50.17	45.95
EBIT	73.46	72.63	66.81	64.87	63.58	52.36
EBIT Margin	17.40%	18.01%	17.85%	15.34%	18.02%	15.94%
Effective Tax Rate	0.23%	0.23%	-	-	-	-

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