TADAWUL:9514 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	Jun '25 Jun 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	78.22	70.95	43.29	43.23	53.32	44.83
Revenue Growth (YoY)	45.52%	63.91%	0.14%	-18.93%	18.93%	30.52%
Cost of Revenue	67.05	60.9	37.5	38.09	42.31	34.63
Gross Profit	11.17	10.05	5.79	5.14	11.01	10.21
Selling, General & Admin	4.34	3.88	3.25	3.7	2.55	2.79
Amortization of Goodwill & Intangibles	0.06	0.06	0.03	-	-	-
Operating Expenses	4.54	4.07	3.48	4.23	2.75	3.49
Operating Income	6.63	5.98	2.3	0.91	8.26	6.72
Interest Expense	-3.21	-3.32	-1.49	-0.87	-0.45	-0.16
Currency Exchange Gain (Loss)	-0	-0	-0.02	-0.35	-	-
Other Non Operating Income (Expenses)	0.13	0.34	0.05	-0.13	0.5	0.09
EBT Excluding Unusual Items	3.54	3	0.84	-0.44	8.31	6.65
Gain (Loss) on Sale of Investments	0	-0.23	-0.41	-0.2	1.22	-
Gain (Loss) on Sale of Assets	0.03	0.03	0.16	1.49	0.32	-
Pretax Income	3.57	2.8	0.59	0.85	9.85	6.65
Income Tax Expense	0	0.11	0.88	0.65	0.65	0.18
Net Income	3.57	2.69	-0.29	0.2	9.2	6.48
Net Income to Common	3.57	2.69	-0.29	0.2	9.2	6.48
Net Income Growth	128.86%	-	-	-97.80%	42.07%	3.60%
Shares Outstanding (Basic)	3	3	3	3	3	3
Shares Outstanding (Diluted)	3	3	3	3	3	3
EPS (Basic)	1.23	0.93	-0.10	0.07	3.17	2.23
EPS (Diluted)	1.23	0.93	-0.10	0.07	3.17	2.23
EPS Growth	128.86%	-	-	-97.80%	42.07%	3.60%
Free Cash Flow	14.01	14.37	-3.53	-2.75	-11.36	1.77
Free Cash Flow Per Share	4.83	4.96	-1.22	-0.95	-3.92	0.61
Gross Margin	14.28%	14.17%	13.37%	11.89%	20.65%	22.77%
Operating Margin	8.48%	8.43%	5.32%	2.10%	15.49%	14.99%
Profit Margin	4.57%	3.79%	-0.68%	0.47%	17.26%	14.45%
Free Cash Flow Margin	17.91%	20.25%	-8.15%	-6.37%	-21.31%	3.95%
EBITDA	11.28	10.48	6.92	4.54	11.73	9.82
EBITDA Margin	14.42%	14.77%	15.98%	10.51%	22.00%	21.91%
D&A For EBITDA	4.65	4.5	4.61	3.63	3.47	3.1
EBIT	6.63	5.98	2.3	0.91	8.26	6.72
EBIT Margin	8.48%	8.43%	5.32%	2.10%	15.49%	14.99%
Effective Tax Rate	0.06%	4.00%	149.42%	76.15%	6.56%	2.63%

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