TADAWUL:9515 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	37.78	37.73	33.75	31.45	29.82
Revenue Growth	0.13%	11.80%	7.30%	5.49%	-5.63%
Cost of Revenue	26.84	26.1	23.96	23.33	21.05
Gross Profit	10.94	11.63	9.79	8.12	8.77
Selling, General & Admin	6.51	6.85	6.65	6.03	7.21
Other Operating Expenses	-	-	-	-0.07	-
Operating Expenses	6.95	7.4	7.04	6.32	7.21
Operating Income	3.99	4.23	2.76	1.8	1.57
Interest Expense	-0.01	-0.02	-0.05	-0.02	-0.07
Other Non Operating Income (Expenses)	0.1	0.08	0.08	-	0.09
Pretax Income	4.07	4.29	2.79	1.78	1.58
Income Tax Expense	0.37	0.25	0.25	0.25	0.18
Net Income	3.7	4.04	2.54	1.54	1.4
Net Income to Common	3.7	4.04	2.54	1.54	1.4
Net Income Growth	-8.39%	58.88%	65.46%	9.72%	-64.38%
Shares Outstanding (Basic)	20	20	20	20	20
Shares Outstanding (Diluted)	20	20	20	20	20
Shares Change	-	-	-	-	-
EPS (Basic)	0.19	0.20	0.13	0.08	0.07
EPS (Diluted)	0.19	0.20	0.13	0.08	0.07
EPS Growth	-8.39%	58.88%	65.46%	9.72%	-64.38%

Additional Metrics

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
Free Cash Flow	2.84	5.67	0.07	1.81	2.49
Free Cash Flow Per Share	0.14	0.29	0.00	0.09	0.13
Dividend Per Share	-	-	0.103	0.086	0.057
Dividend Growth	-	-	20.07%	50.09%	-66.69%
Gross Margin	28.97%	30.83%	29.02%	25.82%	29.42%
Operating Margin	10.56%	11.22%	8.17%	5.72%	5.25%
Profit Margin	9.80%	10.71%	7.54%	4.89%	4.70%
Free Cash Flow Margin	7.52%	15.02%	0.21%	5.74%	8.36%
EBITDA	6.11	6.45	4.33	3.54	3.44
EBITDA Margin	16.18%	17.08%	12.83%	11.25%	11.55%
D&A For EBITDA	2.12	2.21	1.57	1.74	1.88
EBIT	3.99	4.23	2.76	1.8	1.57
EBIT Margin	10.56%	11.22%	8.17%	5.72%	5.25%
Effective Tax Rate	9.09%	5.73%	8.87%	13.81%	11.24%
Advertising Expenses	0.35	0.41	0.29	0.26	0.21