Miahona Company Income Statement

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

Millions SAR. 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	699.65	385.09	324.46	276.02	255.9
Revenue Growth (YoY)	81.69%	18.68%	17.55%	7.86%	12.12%
Operations & Maintenance	6.08	6.12	4.48	-	-
Selling, General & Admin	45.7	13.72	14.89	30.16	30.38
Depreciation & Amortization	8.81	3.37	3.23	-	-
Amortization of Goodwill & Intangibles	0.1	0.03	0.22	-	-
Provision for Bad Debts	0.62	0.53	0.77	-0.24	10.79
Other Operating Expenses	554.54	305.51	230.62	189.63	181.39
Total Operating Expenses	615.85	329.28	254.21	219.55	222.56
Operating Income	83.8	55.81	70.26	56.48	33.33
Interest Expense	-49.1	-40.52	-33.16	-21.25	-21.56
Interest Income	43.15	27.99	20.04	15.04	15.46
Net Interest Expense	-5.95	-12.53	-13.12	-6.21	-6.1
Income (Loss) on Equity Investments	4.6	5.62	6.48	5.41	2.52
Other Non-Operating Income (Expenses)	-0.22	-0.36	-0.36	-0.35	-
EBT Excluding Unusual Items	82.23	48.54	63.26	55.33	29.75
Gain (Loss) on Sale of Assets	-	-	-	0.13	0
Asset Writedown	0.15	-1.11	-	-	-
Pretax Income	82.38	47.43	63.26	55.46	29.75
Income Tax Expense	6.62	6.42	6.33	5.35	4.42
Earnings From Continuing Ops.	75.76	41.01	56.92	50.11	25.33
Minority Interest in Earnings	-3.35	-0.28	-0.2	-	-
Net Income	72.41	40.73	56.72	50.11	25.33
Net Income to Common	72.41	40.73	56.72	50.11	25.33
Net Income Growth	77.81%	-28.19%	13.19%	97.81%	45.55%
Shares Outstanding (Basic)	161	161	161	161	1
Shares Outstanding (Diluted)	161	161	161	161	1
Shares Change (YoY)	-	-	-	32085.11%	900.00%
EPS (Basic)	0.45	0.25	0.35	0.31	50.66
EPS (Diluted)	0.45	0.25	0.35	0.31	50.66
EPS Growth	80.00%	-28.57%	12.90%	-99.39%	-85.45%
Free Cash Flow	153.43	136.92	110.42	35.1	40.69
Free Cash Flow Per Share	0.95	0.85	0.69	0.22	81.39
Dividend Per Share	-	0.100	-	-	-
Profit Margin	10.35%	10.58%	17.48%	18.15%	9.90%
Free Cash Flow Margin	21.93%	35.56%	34.03%	12.72%	15.90%
EBITDA	122.46	103.35	112.21	95	73.84
EBITDA Margin	17.50%	26.84%	34.58%	34.42%	28.86%
D&A For EBITDA	38.66	47.53	41.96	38.52	40.51
EBIT	83.8	55.81	70.26	56.48	33.33
EBIT Margin	11.98%	14.49%	21.65%	20.46%	13.03%
Effective Tax Rate	8.03%	13.54%	10.01%	9.64%	14.86%

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