Waja Company 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	138.52	198.81	134.65	99.18	79.03
Revenue Growth (YoY)	-30.33%	47.65%	35.77%	25.49%	67.55%
Cost of Revenue	112.13	178.82	100.21	73.15	55.88
Gross Profit	26.39	20	34.44	26.02	23.16
Selling, General & Admin	9.26	5.9	4.38	4.42	5.47
Other Operating Expenses	-	-	-	-2.38	0.68
Operating Expenses	16.49	11.01	7.65	5.78	6.27
Operating Income	9.9	8.99	26.78	20.24	16.89
Interest Expense	-3.1	-1.16	-1.44	-0.11	-0.04
Earnings From Equity Investments	1.16	0.34	0.29	0.3	0.25
Other Non Operating Income (Expenses)	-	-	-	0.12	-
EBT Excluding Unusual Items	7.96	8.17	25.63	20.56	17.09
Gain (Loss) on Sale of Investments	-	-	-0.28	-0.26	-
Gain (Loss) on Sale of Assets	-	0.01	-0.01	-	-0.08
Legal Settlements	-	-	0.25	-	-
Other Unusual Items	-	-	-	-	1.65
Pretax Income	7.96	8.18	25.58	20.3	18.66
Income Tax Expense	2.83	2.87	2.72	2.03	1.29
Net Income	5.13	5.31	22.86	18.26	17.36
Net Income to Common	5.13	5.31	22.86	18.26	17.36
Net Income Growth	-3.38%	-76.75%	25.20%	5.18%	8.72%
Shares Outstanding (Basic)	70	70	70	70	67
Shares Outstanding (Diluted)	70	70	70	70	67
Shares Change (YoY)	-	-	-	4.39%	18.80%
EPS (Basic)	0.07	0.08	0.33	0.26	0.26
EPS (Diluted)	0.07	0.08	0.33	0.26	0.26
EPS Growth	-3.38%	-76.75%	25.20%	0.76%	-8.48%
Free Cash Flow	-43.03	-5.25	-10.46	-8.33	6.65
Free Cash Flow Per Share	-0.61	-0.07	-0.15	-0.12	0.10
Gross Margin	19.05%	10.06%	25.57%	26.24%	29.30%
Operating Margin	7.15%	4.52%	19.89%	20.41%	21.37%
Profit Margin	3.71%	2.67%	16.98%	18.41%	21.97%
Free Cash Flow Margin	-31.06%	-2.64%	-7.77%	-8.40%	8.42%
EBITDA	10.51	9.82	27.59	20.99	17.65
EBITDA Margin	7.58%	4.94%	20.49%	21.17%	22.34%
D&A For EBITDA	0.61	0.84	0.81	0.75	0.77
EBIT	9.9	8.99	26.78	20.24	16.89
EBIT Margin	7.15%	4.52%	19.89%	20.41%	21.37%
Effective Tax Rate	35.53%	35.05%	10.63%	10.03%	6.94%

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