ESG Emirates Stallions Group PJSC (ADX:ESG)
United Arab Emirates
· Delayed Price · Currency is AED 13.48
-0.70 (-4.94%)
At close: Mar 4, 2026
ADX:ESG Income Statement
Financials in millions AED. Fiscal year is January - December.
Millions AED. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2018 |
|---|---|---|---|---|---|---|
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 | 2020 - 2018 |
| Revenue | 1,771 | 1,273 | 609.36 | 357.43 | 352.58 | Upgrade
|
| Revenue Growth (YoY) | 39.07% | 108.99% | 70.48% | 1.38% | 171.12% | Upgrade
|
| Cost of Revenue | 1,162 | 837.16 | 441.48 | 273.21 | 290.35 | Upgrade
|
| Gross Profit | 608.73 | 436.32 | 167.87 | 84.23 | 62.23 | Upgrade
|
| Selling, General & Admin | 294.61 | 257.77 | 85.65 | 36.5 | 31.37 | Upgrade
|
| Operating Expenses | 294.61 | 257.77 | 85.65 | 36.5 | 31.37 | Upgrade
|
| Operating Income | 314.12 | 178.55 | 82.23 | 47.73 | 30.86 | Upgrade
|
| Interest Expense | -14.4 | -11.69 | -3.22 | -0.16 | -0.61 | Upgrade
|
| Interest & Investment Income | 6.3 | 10.14 | 8.51 | 2.92 | 0.98 | Upgrade
|
| Earnings From Equity Investments | 49.08 | 36.84 | 28 | 10.74 | 3.16 | Upgrade
|
| Other Non Operating Income (Expenses) | 22.47 | 17.28 | 3.03 | 1 | 6.59 | Upgrade
|
| EBT Excluding Unusual Items | 377.56 | 231.12 | 118.55 | 62.22 | 40.99 | Upgrade
|
| Gain (Loss) on Sale of Investments | 0.06 | 18.66 | 416.09 | 54.82 | 25 | Upgrade
|
| Gain (Loss) on Sale of Assets | 0.27 | -3.77 | 137.04 | 5.7 | - | Upgrade
|
| Asset Writedown | 1.52 | 1.2 | 8.78 | - | - | Upgrade
|
| Other Unusual Items | 5.7 | 0.31 | 0.83 | - | - | Upgrade
|
| Pretax Income | 385.12 | 247.53 | 681.3 | 122.74 | 65.99 | Upgrade
|
| Income Tax Expense | 43 | 16.64 | -0.45 | - | - | Upgrade
|
| Earnings From Continuing Operations | 342.12 | 230.88 | 681.75 | 122.74 | 65.99 | Upgrade
|
| Earnings From Discontinued Operations | - | - | 3.42 | 29.75 | - | Upgrade
|
| Net Income to Company | 342.12 | 230.88 | 685.16 | 152.48 | 65.99 | Upgrade
|
| Minority Interest in Earnings | -41.97 | -5.72 | -13.75 | -4.28 | -2.9 | Upgrade
|
| Net Income | 300.15 | 225.16 | 671.42 | 148.21 | 63.09 | Upgrade
|
| Net Income to Common | 300.15 | 225.16 | 671.42 | 148.21 | 63.09 | Upgrade
|
| Net Income Growth | 33.30% | -66.47% | 353.03% | 134.91% | 218.80% | Upgrade
|
| Shares Outstanding (Basic) | 250 | 250 | 250 | 250 | 250 | Upgrade
|
| Shares Outstanding (Diluted) | 250 | 250 | 250 | 250 | 250 | Upgrade
|
| EPS (Basic) | 1.20 | 0.90 | 2.69 | 0.59 | 0.25 | Upgrade
|
| EPS (Diluted) | 1.20 | 0.90 | 2.69 | 0.59 | 0.25 | Upgrade
|
| EPS Growth | 33.30% | -66.47% | 353.03% | 134.91% | 218.80% | Upgrade
|
| Free Cash Flow | 295.24 | 0.95 | -74.64 | 82.54 | 17.95 | Upgrade
|
| Free Cash Flow Per Share | 1.18 | 0.00 | -0.30 | 0.33 | 0.07 | Upgrade
|
| Gross Margin | 34.37% | 34.26% | 27.55% | 23.57% | 17.65% | Upgrade
|
| Operating Margin | 17.74% | 14.02% | 13.49% | 13.35% | 8.75% | Upgrade
|
| Profit Margin | 16.95% | 17.68% | 110.19% | 41.46% | 17.89% | Upgrade
|
| Free Cash Flow Margin | 16.67% | 0.07% | -12.25% | 23.09% | 5.09% | Upgrade
|
| EBITDA | 356.16 | 215.9 | 93.76 | 52.2 | 32.54 | Upgrade
|
| EBITDA Margin | 20.11% | 16.95% | 15.39% | 14.60% | 9.23% | Upgrade
|
| D&A For EBITDA | 42.05 | 37.34 | 11.53 | 4.48 | 1.68 | Upgrade
|
| EBIT | 314.12 | 178.55 | 82.23 | 47.73 | 30.86 | Upgrade
|
| EBIT Margin | 17.74% | 14.02% | 13.49% | 13.35% | 8.75% | Upgrade
|
| Effective Tax Rate | 11.16% | 6.72% | - | - | - | Upgrade
|
| Advertising Expenses | 13.55 | 19.66 | 4.68 | - | - | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.