TADAWUL:4193 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	1,017	1,004	782.36	613.63	449.21
Revenue Growth (YoY)	1.31%	28.27%	27.50%	36.60%	35.33%
Cost of Revenue	771.63	734.33	565.8	416.29	292.32
Gross Profit	245.03	269.18	216.55	197.34	156.89
Selling, General & Admin	234.74	190.23	180.8	171.45	139.78
Operating Expenses	234.74	190.23	180.8	171.45	139.78
Operating Income	10.29	78.95	35.75	25.89	17.1
Interest Expense	-4.39	-4.74	-3.13	-2.33	-0.77
Earnings From Equity Investments	-	-	-	-0.43	-1.45
Other Non Operating Income (Expenses)	3.04	-0.05	0.36	-4.22	0.49
EBT Excluding Unusual Items	8.93	74.16	32.99	18.9	15.37
Gain (Loss) on Sale of Assets	-	-0.07	2.29	-	-
Other Unusual Items	-	0.98	0.35	0.24	-
Pretax Income	8.93	75.07	35.62	19.13	15.37
Income Tax Expense	5.95	3.32	3	2.4	1.86
Net Income	2.98	71.75	32.62	16.73	13.51
Net Income to Common	2.98	71.75	32.62	16.73	13.51
Net Income Growth	-95.85%	119.91%	94.99%	23.83%	-23.76%
Shares Outstanding (Basic)	99	110	110	110	110
Shares Outstanding (Diluted)	99	110	110	110	110
Shares Change (YoY)	-9.68%	-	-	-	-
EPS (Basic)	0.03	0.65	0.30	0.15	0.12
EPS (Diluted)	0.03	0.65	0.30	0.15	0.12
EPS Growth	-95.40%	119.91%	94.99%	23.83%	-
Free Cash Flow	-7.48	-44.29	25.17	29.8	-50.86
Free Cash Flow Per Share	-0.07	-0.40	0.23	0.27	-0.46
Dividend Per Share	-	-	0.073	0.076	-
Dividend Growth	-	-	-4.84%	-	-
Gross Margin	24.10%	26.82%	27.68%	32.16%	34.92%
Operating Margin	1.01%	7.87%	4.57%	4.22%	3.81%
Profit Margin	0.29%	7.15%	4.17%	2.73%	3.01%
Free Cash Flow Margin	-0.74%	-4.41%	3.22%	4.86%	-11.32%
EBITDA	18.29	81.36	38.08	27.64	18.33
EBITDA Margin	1.80%	8.11%	4.87%	4.50%	4.08%
D&A For EBITDA	8.01	2.41	2.33	1.75	1.23
EBIT	10.29	78.95	35.75	25.89	17.1
EBIT Margin	1.01%	7.87%	4.57%	4.22%	3.81%
Effective Tax Rate	66.63%	4.42%	8.42%	12.56%	12.10%
Advertising Expenses	-	114.44	125.9	97.27	62.02

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