Emirates Mobility Company

EMOBILITYStocksAbu Dhabi Securities ExchangeConsumer Discretionary

Financials

Income Statement Balance Sheet Cash Flow Ratios

Annual (AED)

	2025Dec 31, 2025	2024Dec 31, 2024	2023Dec 31, 2023	2022Dec 31, 2022	2021Dec 31, 2021
Operating Summary
Revenue	770.49M	512.93M	355.64M	339.42M	260.09M
Cost of Revenue	281.56M	161.07M	78.30M	68.31M	52.21M
Gross Profit	488.93M	351.86M	277.35M	271.11M	207.88M
SG&A	136.81M	79.54M	63.66M	54.65M	53.13M
Operating Expenses	166.71M	101.20M	77.48M	67.18M	66.71M
Operating Income	322.22M	250.66M	199.87M	203.93M	141.17M
Interest Income	33.43M	34.58M	31.61M	8.73M	1.75M
Interest Expense	-9.65M	-4.41M	-2.94M	-2.95M	-2.99M
Other Income/Expense	15.17M	13.66M	17.86M	16.93M	12.87M
Pretax Income	403.46M	310.30M	267.15M	253.41M	168.00M
Income Tax	57.60M	27.94M	—	—	—
Net Income	332.97M	277.21M	267.15M	253.41M	168.00M
EBITDA	358.43M	280.95M	216.68M	218.52M	155.38M
EBIT	322.22M	250.66M	199.87M	203.93M	141.17M
EPS (Basic)	0.31	0.26	0.25	0.24	0.16
EPS (Diluted)	0.31	0.26	0.25	0.24	0.16
DPS	0.20	0.17	0.17	0.12	0.04
Margins & Efficiency
Gross Margin %	+63.5%	+68.6%	+78.0%	+79.9%	+79.9%
EBITDA Margin %	+46.5%	+54.8%	+60.9%	+64.4%	+59.7%
Net Margin %	+43.2%	+54.0%	+75.1%	+74.7%	+64.6%
Revenue & Income
Revenue	770.49M	512.93M	355.64M	339.42M	260.09M
Revenue Growth (YoY)	+50.2%	+44.2%	+4.8%	+30.5%	+7.9%
Interest & Investment Income	33.43M	34.58M	31.61M	8.73M	1.75M
Earnings From Equity Investments	3.52M	—	—	—	—
Gain (Loss) on Sale of Assets	41.43M	—	—	—	—
Gain (Loss) on Sale of Investments	6.98M	15.80M	5.15M	14.97M	12.77M
Expenses & Provisions
Advertising Expenses	9.52M	2.59M	1.64M	1.72M	0.56M
Cost of Revenue	281.56M	161.07M	78.30M	68.31M	52.21M
Selling, General & Admin	136.81M	79.54M	63.66M	54.65M	53.13M
Operating Expenses	166.71M	101.20M	77.48M	67.18M	66.71M
Interest Expense	-9.65M	-4.41M	-2.94M	-2.95M	-2.99M
Other Non Operating Income (Expenses)	15.17M	13.66M	17.86M	16.93M	12.87M
Asset Writedown	—	—	15.60M	11.80M	2.45M
Amortization of Goodwill & Intangibles	5.44M	3.42M	0.80M	0.94M	2.02M
D&A For EBITDA	36.21M	30.29M	16.81M	14.59M	14.21M
Profitability & Returns
Gross Profit	488.93M	351.86M	277.35M	271.11M	207.88M
Gross Margin	+63.5%	+68.6%	+78.0%	+79.9%	+79.9%
EBIT	322.22M	250.66M	199.87M	203.93M	141.17M
EBIT Margin	+41.8%	+48.9%	+56.2%	+60.1%	+54.3%
EBITDA	358.43M	280.95M	216.68M	218.52M	155.38M
EBITDA Margin	+46.5%	+54.8%	+60.9%	+64.4%	+59.7%
EBT Excluding Unusual Items	364.68M	294.50M	246.40M	226.64M	152.79M
Pretax Income	403.46M	310.30M	267.15M	253.41M	168.00M
Operating Income	322.22M	250.66M	199.87M	203.93M	141.17M
Operating Margin	+41.8%	+48.9%	+56.2%	+60.1%	+54.3%
Profit Margin	+43.2%	+54.0%	+75.1%	+74.7%	+64.6%
Net Income	332.97M	277.21M	267.15M	253.41M	168.00M
Net Income to Common	332.97M	277.21M	267.15M	253.41M	168.00M
Net Income to Company	345.86M	282.36M	267.15M	253.41M	168.00M
Net Income Growth	+20.1%	+3.8%	+5.4%	+50.8%	+32.5%
Earnings From Continuing Ops.	345.86M	282.36M	267.15M	253.41M	168.00M
Minority Interest in Earnings	-12.90M	-5.15M	—	—	—
Income Tax Expense	57.60M	27.94M	—	—	—
Effective Tax Rate	+14.3%	+9.0%	—	—	—
Per Share & Capital
EPS (Basic)	0.31	0.26	0.25	0.24	0.16
EPS (Diluted)	0.31	0.26	0.25	0.24	0.16
EPS Growth	+20.1%	+3.8%	+5.4%	+50.8%	+32.5%
Dividend Per Share	0.20	0.17	0.17	0.12	0.04
Shares Change (YoY)	—	—	—	0	0
Shares Outstanding (Basic)	1.08B	1.08B	1.08B	1.08B	1.08B
Shares Outstanding (Diluted)	1.08B	1.08B	1.08B	1.08B	1.08B
Dividend Growth	+17.6%	—	+40.7%	+189.7%	-49.9%
Free Cash Flow	327.96M	274.52M	197.27M	231.03M	172.65M
Free Cash Flow Margin	+42.6%	+53.5%	+55.5%	+68.1%	+66.4%
Free Cash Flow Per Share	0.30	0.26	0.18	0.21	0.16
Payout Ratio	+55.0%	+66.1%	+33.6%	+33.7%	+53.4%
Supplemental
Other Unusual Items	-9.63M	—	—	—	—

Income Statement Balance Sheet Cash Flow Ratios

Annual Quarterly

Annual (AED)

	2025Dec 31, 2025	2024Dec 31, 2024	2023Dec 31, 2023	2022Dec 31, 2022	2021Dec 31, 2021
Operating Summary
Revenue	770.49M	512.93M	355.64M	339.42M	260.09M
Cost of Revenue	281.56M	161.07M	78.30M	68.31M	52.21M
Gross Profit	488.93M	351.86M	277.35M	271.11M	207.88M
SG&A	136.81M	79.54M	63.66M	54.65M	53.13M
Operating Expenses	166.71M	101.20M	77.48M	67.18M	66.71M
Operating Income	322.22M	250.66M	199.87M	203.93M	141.17M
Interest Income	33.43M	34.58M	31.61M	8.73M	1.75M
Interest Expense	-9.65M	-4.41M	-2.94M	-2.95M	-2.99M
Other Income/Expense	15.17M	13.66M	17.86M	16.93M	12.87M
Pretax Income	403.46M	310.30M	267.15M	253.41M	168.00M
Income Tax	57.60M	27.94M	—	—	—
Net Income	332.97M	277.21M	267.15M	253.41M	168.00M
EBITDA	358.43M	280.95M	216.68M	218.52M	155.38M
EBIT	322.22M	250.66M	199.87M	203.93M	141.17M
EPS (Basic)	0.31	0.26	0.25	0.24	0.16
EPS (Diluted)	0.31	0.26	0.25	0.24	0.16
DPS	0.20	0.17	0.17	0.12	0.04
Margins & Efficiency
Gross Margin %	+63.5%	+68.6%	+78.0%	+79.9%	+79.9%
EBITDA Margin %	+46.5%	+54.8%	+60.9%	+64.4%	+59.7%
Net Margin %	+43.2%	+54.0%	+75.1%	+74.7%	+64.6%
Revenue & Income
Revenue	770.49M	512.93M	355.64M	339.42M	260.09M
Revenue Growth (YoY)	+50.2%	+44.2%	+4.8%	+30.5%	+7.9%
Interest & Investment Income	33.43M	34.58M	31.61M	8.73M	1.75M
Earnings From Equity Investments	3.52M	—	—	—	—
Gain (Loss) on Sale of Assets	41.43M	—	—	—	—
Gain (Loss) on Sale of Investments	6.98M	15.80M	5.15M	14.97M	12.77M
Expenses & Provisions
Advertising Expenses	9.52M	2.59M	1.64M	1.72M	0.56M
Cost of Revenue	281.56M	161.07M	78.30M	68.31M	52.21M
Selling, General & Admin	136.81M	79.54M	63.66M	54.65M	53.13M
Operating Expenses	166.71M	101.20M	77.48M	67.18M	66.71M
Interest Expense	-9.65M	-4.41M	-2.94M	-2.95M	-2.99M
Other Non Operating Income (Expenses)	15.17M	13.66M	17.86M	16.93M	12.87M
Asset Writedown	—	—	15.60M	11.80M	2.45M
Amortization of Goodwill & Intangibles	5.44M	3.42M	0.80M	0.94M	2.02M
D&A For EBITDA	36.21M	30.29M	16.81M	14.59M	14.21M
Profitability & Returns
Gross Profit	488.93M	351.86M	277.35M	271.11M	207.88M
Gross Margin	+63.5%	+68.6%	+78.0%	+79.9%	+79.9%
EBIT	322.22M	250.66M	199.87M	203.93M	141.17M
EBIT Margin	+41.8%	+48.9%	+56.2%	+60.1%	+54.3%
EBITDA	358.43M	280.95M	216.68M	218.52M	155.38M
EBITDA Margin	+46.5%	+54.8%	+60.9%	+64.4%	+59.7%
EBT Excluding Unusual Items	364.68M	294.50M	246.40M	226.64M	152.79M
Pretax Income	403.46M	310.30M	267.15M	253.41M	168.00M
Operating Income	322.22M	250.66M	199.87M	203.93M	141.17M
Operating Margin	+41.8%	+48.9%	+56.2%	+60.1%	+54.3%
Profit Margin	+43.2%	+54.0%	+75.1%	+74.7%	+64.6%
Net Income	332.97M	277.21M	267.15M	253.41M	168.00M
Net Income to Common	332.97M	277.21M	267.15M	253.41M	168.00M
Net Income to Company	345.86M	282.36M	267.15M	253.41M	168.00M
Net Income Growth	+20.1%	+3.8%	+5.4%	+50.8%	+32.5%
Earnings From Continuing Ops.	345.86M	282.36M	267.15M	253.41M	168.00M
Minority Interest in Earnings	-12.90M	-5.15M	—	—	—
Income Tax Expense	57.60M	27.94M	—	—	—
Effective Tax Rate	+14.3%	+9.0%	—	—	—
Per Share & Capital
EPS (Basic)	0.31	0.26	0.25	0.24	0.16
EPS (Diluted)	0.31	0.26	0.25	0.24	0.16
EPS Growth	+20.1%	+3.8%	+5.4%	+50.8%	+32.5%
Dividend Per Share	0.20	0.17	0.17	0.12	0.04
Shares Change (YoY)	—	—	—	0	0
Shares Outstanding (Basic)	1.08B	1.08B	1.08B	1.08B	1.08B
Shares Outstanding (Diluted)	1.08B	1.08B	1.08B	1.08B	1.08B
Dividend Growth	+17.6%	—	+40.7%	+189.7%	-49.9%
Free Cash Flow	327.96M	274.52M	197.27M	231.03M	172.65M
Free Cash Flow Margin	+42.6%	+53.5%	+55.5%	+68.1%	+66.4%
Free Cash Flow Per Share	0.30	0.26	0.18	0.21	0.16
Payout Ratio	+55.0%	+66.1%	+33.6%	+33.7%	+53.4%
Supplemental
Other Unusual Items	-9.63M	—	—	—	—