Miahona Company Income Statement

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

Millions SAR. 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	673.88	385.09	324.46	276.02	255.9	228.23
Revenue Growth (YoY)	94.24%	18.68%	17.55%	7.86%	12.12%	-13.01%
Selling, General & Admin	24.43	12.67	6.67	30.16	30.38	27.63
Depreciation & Amortization	6.59	3.37	3.23	-	-	-
Amortization of Goodwill & Intangibles	0.09	0.03	0.22	-	-	-
Provision for Bad Debts	0.11	0.53	0.77	-0.24	10.79	0.17
Other Operating Expenses	555.94	312.67	243.31	189.63	181.39	170.66
Total Operating Expenses	586.07	329.28	254.21	219.55	222.56	198.46
Operating Income	87.81	55.81	70.26	56.48	33.33	29.78
Interest Expense	-44.37	-38.9	-33.16	-21.25	-21.56	-24.2
Interest Income	35.61	27.99	20.04	15.04	15.46	16.12
Net Interest Expense	-8.76	-10.91	-13.12	-6.21	-6.1	-8.08
Income (Loss) on Equity Investments	4.57	5.62	6.48	5.41	2.52	0.07
Other Non-Operating Income (Expenses)	-1.98	-1.98	-0.36	-0.35	-	-0.38
EBT Excluding Unusual Items	81.65	48.54	63.26	55.33	29.75	21.39
Gain (Loss) on Sale of Assets	-	-	-	0.13	0	-
Asset Writedown	-1.11	-1.11	-	-	-	-
Pretax Income	80.54	47.43	63.26	55.46	29.75	21.39
Income Tax Expense	9.03	6.42	6.33	5.35	4.42	3.98
Earnings From Continuing Ops.	71.5	41.01	56.92	50.11	25.33	17.4
Minority Interest in Earnings	-1.57	-0.28	-0.2	-	-	-
Net Income	69.93	40.73	56.72	50.11	25.33	17.4
Net Income to Common	69.93	40.73	56.72	50.11	25.33	17.4
Net Income Growth	22.83%	-28.19%	13.19%	97.81%	45.55%	-11.92%
Shares Outstanding (Basic)	161	161	161	161	1	0
Shares Outstanding (Diluted)	161	161	161	161	1	0
Shares Change (YoY)	-	-	-	32085.11%	900.00%	-
EPS (Basic)	0.43	0.25	0.35	0.31	50.66	348.09
EPS (Diluted)	0.43	0.25	0.35	0.31	50.66	348.09
EPS Growth	21.96%	-28.57%	12.90%	-99.39%	-85.45%	-
Free Cash Flow	139.75	136.92	110.42	35.1	40.69	63.49
Free Cash Flow Per Share	0.87	0.85	0.69	0.22	81.39	1269.85
Dividend Per Share	0.100	0.100	-	-	-	-
Profit Margin	10.38%	10.58%	17.48%	18.15%	9.90%	7.63%
Free Cash Flow Margin	20.74%	35.56%	34.03%	12.72%	15.90%	27.82%
EBITDA	128.59	103.35	112.21	95	73.84	69.98
EBITDA Margin	19.08%	26.84%	34.58%	34.42%	28.86%	30.66%
D&A For EBITDA	40.78	47.53	41.96	38.52	40.51	40.21
EBIT	87.81	55.81	70.26	56.48	33.33	29.78
EBIT Margin	13.03%	14.49%	21.65%	20.46%	13.03%	13.05%
Effective Tax Rate	11.22%	13.54%	10.01%	9.64%	14.86%	18.63%

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