Salam International

Salam International Investment Ltd.

SIISStocksQatar Stock ExchangeConsumer Discretionary

Financials

Income Statement Balance Sheet Cash Flow Ratios

Annual Quarterly

Annual (QAR)

1-5

	2025Dec 31, 2025	2024Dec 31, 2024	2023Dec 31, 2023	2022Dec 31, 2022	2021Dec 31, 2021
Operating Summary
Revenue	1.87B	1.68B	1.54B	1.59B	1.55B
Cost of Revenue	1.39B	1.23B	1.10B	1.17B	1.16B
Gross Profit	477.92M	454.37M	436.56M	418.35M	391.29M
SG&A	269.97M	243.89M	254.37M	250.56M	243.61M
Operating Expenses	289.06M	279.58M	267.74M	299.36M	269.64M
Operating Income	188.86M	174.79M	168.81M	118.99M	121.65M
Interest Income	14.49M	10.69M	15.45M	8.22M	8.04M
Interest Expense	-113.08M	-132.89M	-143.63M	-110.67M	-100.74M
Other Income/Expense	-19.87M	-13.72M	-19.52M	-6.29M	-5.14M
Pretax Income	106.43M	58.18M	54.99M	81.94M	70.41M
Income Tax	4.08M	3.27M	2.41M	1.47M	1.17M
Net Income	98.05M	51.39M	41.52M	60.23M	61.79M
EBITDA	219.36M	219.26M	221.49M	181.00M	175.08M
EBIT	188.86M	174.79M	168.81M	118.99M	121.65M
EPS (Basic)	0.09	0.04	0.04	0.05	0.05
EPS (Diluted)	0.09	0.04	0.04	0.05	0.05
DPS	—	0.04	0.03	—	—
Margins & Efficiency
Gross Margin %	+25.6%	+27.0%	+28.4%	+26.3%	+25.2%
EBITDA Margin %	+11.8%	+13.0%	+14.4%	+11.4%	+11.3%
Net Margin %	+5.3%	+3.1%	+2.7%	+3.8%	+4.0%
Revenue & Income
Revenue	1.87B	1.68B	1.54B	1.59B	1.55B
Revenue as Reported	1.87B	1.68B	1.54B	1.59B	1.55B
Revenue Growth (YoY)	+10.8%	+9.4%	-3.3%	+2.4%	+10.3%
Interest & Investment Income	14.49M	10.69M	15.45M	8.22M	8.04M
Earnings From Equity Investments	9.51M	8.72M	8.91M	16.09M	12.44M
Gain (Loss) on Sale of Assets	22.01M	5.77M	25.34M	64.35M	1.98M
Gain (Loss) on Sale of Investments	—	—	—	3.55M	—
Currency Exchange Gain (Loss)	5.27M	4.86M	3.50M	—	—
Expenses & Provisions
Advertising Expenses	0.65M	0.50M	2.33M	2.31M	1.34M
Cost of Revenue	1.39B	1.23B	1.10B	1.17B	1.16B
Selling, General & Admin	269.97M	243.89M	254.37M	250.56M	243.61M
Operating Expenses	289.06M	279.58M	267.74M	299.36M	269.64M
Other Operating Expenses	-28.66M	-29.69M	-54.79M	-42.28M	-47.90M
Interest Expense	-113.08M	-132.89M	-143.63M	-110.67M	-100.74M
Other Non Operating Income (Expenses)	-19.87M	-13.72M	-19.52M	-6.29M	-5.14M
Asset Writedown	-0.06M	-0.04M	-3.87M	-0.03M	30.57M
Impairment of Goodwill	—	—	—	-15.18M	—
Amortization of Goodwill & Intangibles	3.19M	3.40M	3.68M	3.81M	3.32M
D&A For EBITDA	30.50M	44.47M	52.68M	62.01M	53.43M
Profitability & Returns
Gross Profit	477.92M	454.37M	436.56M	418.35M	391.29M
Gross Margin	+25.6%	+27.0%	+28.4%	+26.3%	+25.2%
EBIT	188.86M	174.79M	168.81M	118.99M	121.65M
EBIT Margin	+10.1%	+10.4%	+11.0%	+7.5%	+7.8%
EBITDA	219.36M	219.26M	221.49M	181.00M	175.08M
EBITDA Margin	+11.8%	+13.0%	+14.4%	+11.4%	+11.3%
EBT Excluding Unusual Items	85.18M	52.45M	33.51M	26.33M	36.25M
Pretax Income	106.43M	58.18M	54.99M	81.94M	70.41M
Operating Income	188.86M	174.79M	168.81M	118.99M	121.65M
Operating Margin	+10.1%	+10.4%	+11.0%	+7.5%	+7.8%
Profit Margin	+5.3%	+3.1%	+2.7%	+3.8%	+4.0%
Net Income	98.05M	51.39M	41.52M	60.23M	61.79M
Net Income to Common	98.05M	51.39M	41.52M	60.23M	61.79M
Net Income Growth	+90.8%	+23.8%	-31.1%	-2.5%	—
Earnings From Continuing Ops.	102.34M	54.91M	52.58M	80.47M	69.25M
Minority Interest in Earnings	-4.30M	-3.52M	-11.06M	-20.24M	-7.45M
Income Tax Expense	4.08M	3.27M	2.41M	1.47M	1.17M
Effective Tax Rate	+3.8%	+5.6%	+4.4%	+1.8%	+1.7%
Per Share & Capital
EPS (Basic)	0.09	0.04	0.04	0.05	0.05
EPS (Diluted)	0.09	0.04	0.04	0.05	0.05
EPS Growth	+90.8%	+23.8%	-31.1%	-2.5%	—
Dividend Per Share	—	0.04	0.03	—	—
Shares Outstanding (Basic)	1.14B	1.14B	1.14B	1.14B	1.14B
Shares Outstanding (Diluted)	1.14B	1.14B	1.14B	1.14B	1.14B
Dividend Growth	—	+33.3%	—	—	—
Free Cash Flow	115.15M	63.40M	366.02M	96.60M	302.23M
Free Cash Flow Margin	+6.2%	+3.8%	+23.8%	+6.1%	+19.4%
Free Cash Flow Per Share	0.10	0.06	0.32	0.09	0.26
Payout Ratio	+46.6%	+66.7%	—	—	—
Supplemental
Other Unusual Items	-0.70M	—	—	2.92M	1.61M

Income Statement Balance Sheet Cash Flow Ratios

Annual Quarterly

Annual (QAR)

1-5

	2025Dec 31, 2025	2024Dec 31, 2024	2023Dec 31, 2023	2022Dec 31, 2022	2021Dec 31, 2021
Operating Summary
Revenue	1.87B	1.68B	1.54B	1.59B	1.55B
Cost of Revenue	1.39B	1.23B	1.10B	1.17B	1.16B
Gross Profit	477.92M	454.37M	436.56M	418.35M	391.29M
SG&A	269.97M	243.89M	254.37M	250.56M	243.61M
Operating Expenses	289.06M	279.58M	267.74M	299.36M	269.64M
Operating Income	188.86M	174.79M	168.81M	118.99M	121.65M
Interest Income	14.49M	10.69M	15.45M	8.22M	8.04M
Interest Expense	-113.08M	-132.89M	-143.63M	-110.67M	-100.74M
Other Income/Expense	-19.87M	-13.72M	-19.52M	-6.29M	-5.14M
Pretax Income	106.43M	58.18M	54.99M	81.94M	70.41M
Income Tax	4.08M	3.27M	2.41M	1.47M	1.17M
Net Income	98.05M	51.39M	41.52M	60.23M	61.79M
EBITDA	219.36M	219.26M	221.49M	181.00M	175.08M
EBIT	188.86M	174.79M	168.81M	118.99M	121.65M
EPS (Basic)	0.09	0.04	0.04	0.05	0.05
EPS (Diluted)	0.09	0.04	0.04	0.05	0.05
DPS	—	0.04	0.03	—	—
Margins & Efficiency
Gross Margin %	+25.6%	+27.0%	+28.4%	+26.3%	+25.2%
EBITDA Margin %	+11.8%	+13.0%	+14.4%	+11.4%	+11.3%
Net Margin %	+5.3%	+3.1%	+2.7%	+3.8%	+4.0%
Revenue & Income
Revenue	1.87B	1.68B	1.54B	1.59B	1.55B
Revenue as Reported	1.87B	1.68B	1.54B	1.59B	1.55B
Revenue Growth (YoY)	+10.8%	+9.4%	-3.3%	+2.4%	+10.3%
Interest & Investment Income	14.49M	10.69M	15.45M	8.22M	8.04M
Earnings From Equity Investments	9.51M	8.72M	8.91M	16.09M	12.44M
Gain (Loss) on Sale of Assets	22.01M	5.77M	25.34M	64.35M	1.98M
Gain (Loss) on Sale of Investments	—	—	—	3.55M	—
Currency Exchange Gain (Loss)	5.27M	4.86M	3.50M	—	—
Expenses & Provisions
Advertising Expenses	0.65M	0.50M	2.33M	2.31M	1.34M
Cost of Revenue	1.39B	1.23B	1.10B	1.17B	1.16B
Selling, General & Admin	269.97M	243.89M	254.37M	250.56M	243.61M
Operating Expenses	289.06M	279.58M	267.74M	299.36M	269.64M
Other Operating Expenses	-28.66M	-29.69M	-54.79M	-42.28M	-47.90M
Interest Expense	-113.08M	-132.89M	-143.63M	-110.67M	-100.74M
Other Non Operating Income (Expenses)	-19.87M	-13.72M	-19.52M	-6.29M	-5.14M
Asset Writedown	-0.06M	-0.04M	-3.87M	-0.03M	30.57M
Impairment of Goodwill	—	—	—	-15.18M	—
Amortization of Goodwill & Intangibles	3.19M	3.40M	3.68M	3.81M	3.32M
D&A For EBITDA	30.50M	44.47M	52.68M	62.01M	53.43M
Profitability & Returns
Gross Profit	477.92M	454.37M	436.56M	418.35M	391.29M
Gross Margin	+25.6%	+27.0%	+28.4%	+26.3%	+25.2%
EBIT	188.86M	174.79M	168.81M	118.99M	121.65M
EBIT Margin	+10.1%	+10.4%	+11.0%	+7.5%	+7.8%
EBITDA	219.36M	219.26M	221.49M	181.00M	175.08M
EBITDA Margin	+11.8%	+13.0%	+14.4%	+11.4%	+11.3%
EBT Excluding Unusual Items	85.18M	52.45M	33.51M	26.33M	36.25M
Pretax Income	106.43M	58.18M	54.99M	81.94M	70.41M
Operating Income	188.86M	174.79M	168.81M	118.99M	121.65M
Operating Margin	+10.1%	+10.4%	+11.0%	+7.5%	+7.8%
Profit Margin	+5.3%	+3.1%	+2.7%	+3.8%	+4.0%
Net Income	98.05M	51.39M	41.52M	60.23M	61.79M
Net Income to Common	98.05M	51.39M	41.52M	60.23M	61.79M
Net Income Growth	+90.8%	+23.8%	-31.1%	-2.5%	—
Earnings From Continuing Ops.	102.34M	54.91M	52.58M	80.47M	69.25M
Minority Interest in Earnings	-4.30M	-3.52M	-11.06M	-20.24M	-7.45M
Income Tax Expense	4.08M	3.27M	2.41M	1.47M	1.17M
Effective Tax Rate	+3.8%	+5.6%	+4.4%	+1.8%	+1.7%
Per Share & Capital
EPS (Basic)	0.09	0.04	0.04	0.05	0.05
EPS (Diluted)	0.09	0.04	0.04	0.05	0.05
EPS Growth	+90.8%	+23.8%	-31.1%	-2.5%	—
Dividend Per Share	—	0.04	0.03	—	—
Shares Outstanding (Basic)	1.14B	1.14B	1.14B	1.14B	1.14B
Shares Outstanding (Diluted)	1.14B	1.14B	1.14B	1.14B	1.14B
Dividend Growth	—	+33.3%	—	—	—
Free Cash Flow	115.15M	63.40M	366.02M	96.60M	302.23M
Free Cash Flow Margin	+6.2%	+3.8%	+23.8%	+6.1%	+19.4%
Free Cash Flow Per Share	0.10	0.06	0.32	0.09	0.26
Payout Ratio	+46.6%	+66.7%	—	—	—
Supplemental
Other Unusual Items	-0.70M	—	—	2.92M	1.61M