Paper Home 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	97.61	90.5	97.4	98.15	62.54
Revenue Growth (YoY)	7.85%	-7.08%	-0.77%	56.95%	-
Cost of Revenue	73.95	66.2	69.15	78.19	50.66
Gross Profit	23.66	24.3	28.25	19.96	11.87
Selling, General & Admin	10.05	10.7	11.26	8.49	2.86
Amortization of Goodwill & Intangibles	-	-	-	-	0.24
Other Operating Expenses	-	-	-	-	0.56
Operating Expenses	10.17	10.82	11.38	8.61	4.3
Operating Income	13.49	13.48	16.87	11.35	7.58
Interest Expense	-0.94	-1.02	-0.3	-0.4	-0.27
Other Non Operating Income (Expenses)	1.78	0.33	0.31	0.12	0.11
EBT Excluding Unusual Items	14.33	12.79	16.88	11.07	7.42
Gain (Loss) on Sale of Investments	-	-	-0.05	3.74	1.22
Gain (Loss) on Sale of Assets	-0.02	3.66	0.01	0	-
Asset Writedown	3.94	1.92	1.38	-	1.15
Pretax Income	18.26	18.36	18.22	14.82	9.79
Income Tax Expense	0.47	0.48	0.49	0.33	0.49
Net Income	17.79	17.89	17.73	14.49	9.29
Net Income to Common	17.79	17.89	17.73	14.49	9.29
Net Income Growth	-0.56%	0.88%	22.36%	55.89%	-
Shares Outstanding (Basic)	6	6	6	6	4
Shares Outstanding (Diluted)	6	6	6	6	4
Shares Change (YoY)	-	-	-	42.50%	-
EPS (Basic)	2.96	2.98	2.95	2.41	2.21
EPS (Diluted)	2.96	2.98	2.95	2.41	2.21
EPS Growth	-0.56%	0.88%	22.36%	9.39%	-
Free Cash Flow	7.85	-36.27	3.25	2.36	0.07
Free Cash Flow Per Share	1.31	-6.04	0.54	0.39	0.02
Gross Margin	24.24%	26.85%	29.00%	20.33%	18.99%
Operating Margin	13.82%	14.89%	17.32%	11.56%	12.11%
Profit Margin	18.22%	19.76%	18.20%	14.76%	14.86%
Free Cash Flow Margin	8.04%	-40.07%	3.34%	2.40%	0.11%
EBITDA	16.5	16.48	19.36	13.6	9.63
EBITDA Margin	16.91%	18.21%	19.87%	13.86%	15.39%
D&A For EBITDA	3.01	3.01	2.49	2.25	2.05
EBIT	13.49	13.48	16.87	11.35	7.58
EBIT Margin	13.82%	14.89%	17.32%	11.56%	12.11%
Effective Tax Rate	2.59%	2.61%	2.69%	2.22%	5.04%

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