TADAWUL:7204 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	1,171	1,071	1,130	927.17	655.48	482.48
Revenue Growth (YoY)	0.71%	-5.19%	21.84%	41.45%	35.86%	57.59%
Cost of Revenue	901.17	820.1	919.27	727.79	540.06	391.71
Gross Profit	270.25	250.92	210.41	199.38	115.41	90.77
Selling, General & Admin	65.91	52.35	33.82	36.21	27.95	25.03
Other Operating Expenses	-11.88	-11.97	-8.71	-2.1	-	-
Operating Expenses	82.43	71.14	37.67	38.51	29.45	27.83
Operating Income	187.82	179.78	172.74	160.87	85.96	62.94
Interest & Investment Income	0.95	-	-	-	0.04	-
Earnings From Equity Investments	-	-	-	-	-	-0.05
Other Non Operating Income (Expenses)	-40.49	-40.49	-37.43	-24.53	-1.48	3.25
EBT Excluding Unusual Items	148.27	139.29	135.31	136.34	84.52	66.14
Gain (Loss) on Sale of Assets	-0.65	31.75	-	-	-0.3	-0.03
Pretax Income	147.63	171.04	135.31	136.34	84.23	66.12
Income Tax Expense	9.59	7.71	6.02	4.88	3.61	1.75
Net Income	138.04	163.34	129.29	131.46	80.62	64.37
Net Income to Common	138.04	163.34	129.29	131.46	80.62	64.37
Net Income Growth	-13.05%	26.33%	-1.65%	63.06%	25.24%	139.28%
Shares Outstanding (Basic)	300	300	300	300	300	40
Shares Outstanding (Diluted)	300	300	300	300	300	40
Shares Change (YoY)	-	-	-	-	650.00%	-
EPS (Basic)	0.46	0.54	0.43	0.44	0.27	1.61
EPS (Diluted)	0.46	0.54	0.43	0.44	0.27	1.61
EPS Growth	-13.05%	26.33%	-1.65%	63.07%	-83.30%	139.28%
Free Cash Flow	-95.37	-73.1	-97.86	-40.43	75.12	12.54
Free Cash Flow Per Share	-0.32	-0.24	-0.33	-0.14	0.25	0.31
Dividend Per Share	-	-	-	0.035	0.057	809.400
Dividend Growth	-	-	-	-38.05%	-99.99%	-26.42%
Gross Margin	23.07%	23.43%	18.63%	21.50%	17.61%	18.81%
Operating Margin	16.03%	16.79%	15.29%	17.35%	13.11%	13.04%
Profit Margin	11.78%	15.25%	11.45%	14.18%	12.30%	13.34%
Free Cash Flow Margin	-8.14%	-6.83%	-8.66%	-4.36%	11.46%	2.60%
EBITDA	197.3	185.12	176.81	165.01	88.85	65.35
EBITDA Margin	16.84%	17.29%	15.65%	17.80%	13.55%	13.54%
D&A For EBITDA	9.48	5.34	4.07	4.14	2.89	2.42
EBIT	187.82	179.78	172.74	160.87	85.96	62.94
EBIT Margin	16.03%	16.79%	15.29%	17.35%	13.11%	13.04%
Effective Tax Rate	6.49%	4.50%	4.45%	3.58%	4.29%	2.64%

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.