Modern Mills Company Income Statement

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

Millions SAR. 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	1,064	1,047	1,015	938.62	978	555.01
Revenue Growth (YoY)	4.14%	3.12%	8.14%	-4.03%	76.21%	-
Cost of Revenue	665.68	656.05	628.45	594.7	613.8	393.76
Gross Profit	397.95	390.57	386.53	343.92	364.2	161.25
Selling, General & Admin	136.51	131.88	127.35	90.21	94.69	72.75
Other Operating Expenses	-0.48	-0.21	-0.22	-0.04	-0.03	-
Operating Expenses	136.34	131.99	127.26	90.36	94.76	72.75
Operating Income	261.61	258.59	259.27	253.56	269.44	88.5
Interest Expense	-34.15	-33.12	-54.9	-48.25	-35.82	-6.92
Interest & Investment Income	1.24	3	7.26	3.99	1.34	0.2
Other Non Operating Income (Expenses)	-	-	-	-	-	0.11
EBT Excluding Unusual Items	228.71	228.46	211.63	209.3	234.97	81.89
Gain (Loss) on Sale of Assets	-	-	0.02	0.01	0.67	-
Pretax Income	228.71	228.46	211.65	209.31	235.64	81.89
Income Tax Expense	4.67	4.68	2.98	7.5	2.63	2.38
Net Income	224.04	223.79	208.67	201.81	233.01	79.51
Net Income to Common	224.04	223.79	208.67	201.81	233.01	79.51
Net Income Growth	7.03%	7.24%	3.40%	-13.39%	193.04%	-
Shares Outstanding (Basic)	81	81	81	82	82	82
Shares Outstanding (Diluted)	81	81	81	82	82	82
Shares Change (YoY)	0.00%	-0.24%	-0.77%	-	-	-
EPS (Basic)	2.77	2.76	2.57	2.47	2.85	0.97
EPS (Diluted)	2.76	2.76	2.57	2.47	2.85	0.97
EPS Growth	6.90%	7.50%	4.20%	-13.39%	193.04%	-
Free Cash Flow	123.3	125.54	170.06	182.84	321.47	136.8
Free Cash Flow Per Share	1.52	1.55	2.09	2.23	3.93	1.67
Dividend Per Share	2.000	2.000	2.000	1.000	-	-
Dividend Growth	-	-	100.00%	-	-	-
Gross Margin	37.41%	37.32%	38.08%	36.64%	37.24%	29.05%
Operating Margin	24.60%	24.71%	25.54%	27.01%	27.55%	15.95%
Profit Margin	21.06%	21.38%	20.56%	21.50%	23.82%	14.33%
Free Cash Flow Margin	11.59%	12.00%	16.75%	19.48%	32.87%	24.65%
EBITDA	314.87	308.69	307.4	300.36	312.09	130.53
EBITDA Margin	29.60%	29.49%	30.29%	32.00%	31.91%	23.52%
D&A For EBITDA	53.25	50.1	48.13	46.81	42.65	42.03
EBIT	261.61	258.59	259.27	253.56	269.44	88.5
EBIT Margin	24.60%	24.71%	25.54%	27.01%	27.55%	15.95%
Effective Tax Rate	2.04%	2.05%	1.41%	3.58%	1.11%	2.90%

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