Emirates Mobility Company

EMOBILITYStocksAbu Dhabi Securities ExchangeConsumer Discretionary

Financials

Income Statement Balance Sheet Cash Flow Ratios

Quarterly (AED)

1-5

	Q1 2026Mar 31, 2026	Q4 2025Dec 31, 2025	Q3 2025Sep 30, 2025	Q2 2025Jun 30, 2025	Q1 2025Mar 31, 2025
Operating Summary
Revenue	188.97M	207.83M	209.33M	186.23M	167.11M
Cost of Revenue	68.32M	84.78M	70.84M	64.64M	61.31M
Gross Profit	120.66M	123.05M	138.49M	121.59M	105.80M
SG&A	41.65M	20.09M	43.64M	38.42M	34.66M
Operating Expenses	41.65M	49.99M	43.64M	38.42M	34.66M
Operating Income	79.01M	73.06M	94.85M	83.17M	71.14M
Interest Income	9.28M	8.81M	9.43M	7.27M	7.92M
Interest Expense	-4.07M	-6.09M	-3.21M	-1.47M	-1.48M
Other Income/Expense	3.02M	4.94M	6.05M	3.18M	3.59M
Pretax Income	86.29M	85.98M	133.10M	104.73M	79.65M
Income Tax	11.72M	12.02M	20.11M	14.62M	10.85M
Net Income	73.07M	69.81M	109.29M	87.22M	66.65M
EBITDA	89.77M	80.98M	104.31M	92.76M	80.39M
EBIT	79.01M	73.06M	94.85M	83.17M	71.14M
EPS (Basic)	0.07	0.06	0.10	0.08	0.06
EPS (Diluted)	0.07	0.06	0.10	0.08	0.06
Margins & Efficiency
Gross Margin %	+63.8%	+59.2%	+66.2%	+65.3%	+63.3%
EBITDA Margin %	+47.5%	+39.0%	+49.8%	+49.8%	+48.1%
Net Margin %	+38.7%	+33.6%	+52.2%	+46.8%	+39.9%
Revenue & Income
Revenue	188.97M	207.83M	209.33M	186.23M	167.11M
Revenue Growth (YoY)	+13.1%	+18.5%	+29.5%	+117.4%	+85.4%
Interest & Investment Income	9.28M	8.81M	9.43M	7.27M	7.92M
Earnings From Equity Investments	2.84M	3.52M	—	—	—
Gain (Loss) on Sale of Assets	1.36M	10.75M	24.93M	5.75M	—
Gain (Loss) on Sale of Investments	-5.15M	0.62M	1.06M	6.83M	-1.52M
Expenses & Provisions
Cost of Revenue	68.32M	84.78M	70.84M	64.64M	61.31M
Selling, General & Admin	41.65M	20.09M	43.64M	38.42M	34.66M
Operating Expenses	41.65M	49.99M	43.64M	38.42M	34.66M
Interest Expense	-4.07M	-6.09M	-3.21M	-1.47M	-1.48M
Other Non Operating Income (Expenses)	3.02M	4.94M	6.05M	3.18M	3.59M
Asset Writedown	—	—	—	—	—
Amortization of Goodwill & Intangibles	—	5.44M	—	—	—
D&A For EBITDA	10.76M	7.92M	9.46M	9.59M	9.24M
Profitability & Returns
Gross Profit	120.66M	123.05M	138.49M	121.59M	105.80M
Gross Margin	+63.8%	+59.2%	+66.2%	+65.3%	+63.3%
EBIT	79.01M	73.06M	94.85M	83.17M	71.14M
EBIT Margin	+41.8%	+35.2%	+45.3%	+44.7%	+42.6%
EBITDA	89.77M	80.98M	104.31M	92.76M	80.39M
EBITDA Margin	+47.5%	+39.0%	+49.8%	+49.8%	+48.1%
EBT Excluding Unusual Items	90.08M	84.24M	107.12M	92.15M	81.18M
Pretax Income	86.29M	85.98M	133.10M	104.73M	79.65M
Operating Income	79.01M	73.06M	94.85M	83.17M	71.14M
Operating Margin	+41.8%	+35.2%	+45.3%	+44.7%	+42.6%
Profit Margin	+38.7%	+33.6%	+52.2%	+46.8%	+39.9%
Net Income	73.07M	69.81M	109.29M	87.22M	66.65M
Net Income to Common	73.07M	69.81M	109.29M	87.22M	66.65M
Net Income to Company	74.56M	73.97M	112.99M	90.11M	68.80M
Net Income Growth	+9.6%	-3.9%	+28.2%	+57.7%	+4.2%
Earnings From Continuing Ops.	74.56M	73.97M	112.99M	90.11M	68.80M
Minority Interest in Earnings	-1.49M	-4.15M	-3.70M	-2.89M	-2.16M
Income Tax Expense	11.72M	12.02M	20.11M	14.62M	10.85M
Effective Tax Rate	+13.6%	+14.0%	+15.1%	+14.0%	+13.6%
Per Share & Capital
EPS (Basic)	0.07	0.06	0.10	0.08	0.06
EPS (Diluted)	0.07	0.06	0.10	0.08	0.06
EPS Growth	+13.2%	-3.9%	+28.2%	+57.7%	+4.2%
Dividend Per Share	—	0.20	—	—	—
Shares Change (YoY)	-0.03	—	—	—	—
Shares Outstanding (Basic)	1.04B	1.08B	1.08B	1.08B	1.08B
Shares Outstanding (Diluted)	1.04B	1.08B	1.08B	1.08B	1.08B
Dividend Growth	—	+17.6%	—	—	—
Free Cash Flow	38.51M	103.58M	78.79M	93.73M	51.86M
Free Cash Flow Margin	+20.4%	+49.8%	+37.6%	+50.3%	+31.0%
Free Cash Flow Per Share	0.04	0.10	0.07	0.09	0.05
Payout Ratio	—	—	—	—	+274.8%
Supplemental
Other Unusual Items	—	-9.63M	—	—	—

Income Statement Balance Sheet Cash Flow Ratios

Annual Quarterly

Quarterly (AED)

1-5

	Q1 2026Mar 31, 2026	Q4 2025Dec 31, 2025	Q3 2025Sep 30, 2025	Q2 2025Jun 30, 2025	Q1 2025Mar 31, 2025
Operating Summary
Revenue	188.97M	207.83M	209.33M	186.23M	167.11M
Cost of Revenue	68.32M	84.78M	70.84M	64.64M	61.31M
Gross Profit	120.66M	123.05M	138.49M	121.59M	105.80M
SG&A	41.65M	20.09M	43.64M	38.42M	34.66M
Operating Expenses	41.65M	49.99M	43.64M	38.42M	34.66M
Operating Income	79.01M	73.06M	94.85M	83.17M	71.14M
Interest Income	9.28M	8.81M	9.43M	7.27M	7.92M
Interest Expense	-4.07M	-6.09M	-3.21M	-1.47M	-1.48M
Other Income/Expense	3.02M	4.94M	6.05M	3.18M	3.59M
Pretax Income	86.29M	85.98M	133.10M	104.73M	79.65M
Income Tax	11.72M	12.02M	20.11M	14.62M	10.85M
Net Income	73.07M	69.81M	109.29M	87.22M	66.65M
EBITDA	89.77M	80.98M	104.31M	92.76M	80.39M
EBIT	79.01M	73.06M	94.85M	83.17M	71.14M
EPS (Basic)	0.07	0.06	0.10	0.08	0.06
EPS (Diluted)	0.07	0.06	0.10	0.08	0.06
Margins & Efficiency
Gross Margin %	+63.8%	+59.2%	+66.2%	+65.3%	+63.3%
EBITDA Margin %	+47.5%	+39.0%	+49.8%	+49.8%	+48.1%
Net Margin %	+38.7%	+33.6%	+52.2%	+46.8%	+39.9%
Revenue & Income
Revenue	188.97M	207.83M	209.33M	186.23M	167.11M
Revenue Growth (YoY)	+13.1%	+18.5%	+29.5%	+117.4%	+85.4%
Interest & Investment Income	9.28M	8.81M	9.43M	7.27M	7.92M
Earnings From Equity Investments	2.84M	3.52M	—	—	—
Gain (Loss) on Sale of Assets	1.36M	10.75M	24.93M	5.75M	—
Gain (Loss) on Sale of Investments	-5.15M	0.62M	1.06M	6.83M	-1.52M
Expenses & Provisions
Cost of Revenue	68.32M	84.78M	70.84M	64.64M	61.31M
Selling, General & Admin	41.65M	20.09M	43.64M	38.42M	34.66M
Operating Expenses	41.65M	49.99M	43.64M	38.42M	34.66M
Interest Expense	-4.07M	-6.09M	-3.21M	-1.47M	-1.48M
Other Non Operating Income (Expenses)	3.02M	4.94M	6.05M	3.18M	3.59M
Asset Writedown	—	—	—	—	—
Amortization of Goodwill & Intangibles	—	5.44M	—	—	—
D&A For EBITDA	10.76M	7.92M	9.46M	9.59M	9.24M
Profitability & Returns
Gross Profit	120.66M	123.05M	138.49M	121.59M	105.80M
Gross Margin	+63.8%	+59.2%	+66.2%	+65.3%	+63.3%
EBIT	79.01M	73.06M	94.85M	83.17M	71.14M
EBIT Margin	+41.8%	+35.2%	+45.3%	+44.7%	+42.6%
EBITDA	89.77M	80.98M	104.31M	92.76M	80.39M
EBITDA Margin	+47.5%	+39.0%	+49.8%	+49.8%	+48.1%
EBT Excluding Unusual Items	90.08M	84.24M	107.12M	92.15M	81.18M
Pretax Income	86.29M	85.98M	133.10M	104.73M	79.65M
Operating Income	79.01M	73.06M	94.85M	83.17M	71.14M
Operating Margin	+41.8%	+35.2%	+45.3%	+44.7%	+42.6%
Profit Margin	+38.7%	+33.6%	+52.2%	+46.8%	+39.9%
Net Income	73.07M	69.81M	109.29M	87.22M	66.65M
Net Income to Common	73.07M	69.81M	109.29M	87.22M	66.65M
Net Income to Company	74.56M	73.97M	112.99M	90.11M	68.80M
Net Income Growth	+9.6%	-3.9%	+28.2%	+57.7%	+4.2%
Earnings From Continuing Ops.	74.56M	73.97M	112.99M	90.11M	68.80M
Minority Interest in Earnings	-1.49M	-4.15M	-3.70M	-2.89M	-2.16M
Income Tax Expense	11.72M	12.02M	20.11M	14.62M	10.85M
Effective Tax Rate	+13.6%	+14.0%	+15.1%	+14.0%	+13.6%
Per Share & Capital
EPS (Basic)	0.07	0.06	0.10	0.08	0.06
EPS (Diluted)	0.07	0.06	0.10	0.08	0.06
EPS Growth	+13.2%	-3.9%	+28.2%	+57.7%	+4.2%
Dividend Per Share	—	0.20	—	—	—
Shares Change (YoY)	-0.03	—	—	—	—
Shares Outstanding (Basic)	1.04B	1.08B	1.08B	1.08B	1.08B
Shares Outstanding (Diluted)	1.04B	1.08B	1.08B	1.08B	1.08B
Dividend Growth	—	+17.6%	—	—	—
Free Cash Flow	38.51M	103.58M	78.79M	93.73M	51.86M
Free Cash Flow Margin	+20.4%	+49.8%	+37.6%	+50.3%	+31.0%
Free Cash Flow Per Share	0.04	0.10	0.07	0.09	0.05
Payout Ratio	—	—	—	—	+274.8%
Supplemental
Other Unusual Items	—	-9.63M	—	—	—