Drake & Scull Int

Drake & Scull International (P J S C)

DSIStocksDubai Financial MarketIndustrials

Financials

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	223.78M	103.67M	86.29M	81.07M	150.35M
Cost of Revenue	207.02M	98.39M	81.22M	73.62M	131.27M
Gross Profit	16.77M	5.28M	5.07M	7.45M	19.08M
SG&A	46.86M	39.75M	36.15M	39.07M	47.89M
Operating Expenses	89.85M	55.72M	60.87M	60.19M	54.80M
Operating Income	-73.08M	-50.44M	-55.80M	-52.73M	-35.72M
Interest Income	13.62M	12.60M	0.65M	0.84M	0.43M
Interest Expense	-0.39M	-3.36M	-149.57M	-109.49M	-80.15M
Other Income/Expense	-35.88M	27.82M	-5.07M	-6.49M	-1.85M
Pretax Income	0.05B	3.74B	-0.29B	-0.23B	0.03B
Income Tax	1.26M	0.71M	-0.13M	-0.33M	0.86M
Net Income	-0.08B	3.75B	-0.37B	-0.22B	0.03B
EBITDA	-72.43M	-50.19M	-55.52M	-46.74M	-29.56M
EBIT	-73.08M	-50.44M	-55.80M	-52.73M	-35.72M
EPS (Basic)	-0.03	1.68	-0.34	-0.21	0.03
EPS (Diluted)	-0.03	0.99	-0.34	-0.21	0.03
Margins & Efficiency
Gross Margin %	+7.5%	+5.1%	+5.9%	+9.2%	+12.7%
EBITDA Margin %	-32.4%	-48.4%	-64.3%	-57.7%	-19.7%
Net Margin %	-33.8%	+3,621.8%	-425.2%	-276.8%	+18.5%
Revenue & Income
Revenue	223.78M	103.67M	86.29M	81.07M	150.35M
Revenue Growth (YoY)	+115.9%	+20.1%	+6.4%	-46.1%	-17.5%
Interest & Investment Income	13.62M	12.60M	0.65M	0.84M	0.43M
Gain (Loss) on Sale of Assets	150.68M	—	-73.77M	2.92M	0.95M
Gain (Loss) on Sale of Investments	-707.00K	365.00K	7.00K	5.00K	—
Currency Exchange Gain (Loss)	—	—	—	-37.80M	—
Expenses & Provisions
Cost of Revenue	207.02M	98.39M	81.22M	73.62M	131.27M
Selling, General & Admin	46.86M	39.75M	36.15M	39.07M	47.89M
Operating Expenses	89.85M	55.72M	60.87M	60.19M	54.80M
Interest Expense	-0.39M	-3.36M	-149.57M	-109.49M	-80.15M
Other Non Operating Income (Expenses)	-35.88M	27.82M	-5.07M	-6.49M	-1.85M
Legal Settlements	-23.92M	-14.63M	-12.04M	-23.48M	-10.02M
Merger & Restructuring Charges	-4.75M	-41.92M	-0.22M	-0.99M	-11.49M
Asset Writedown	—	—	—	-0.09M	-1.03M
D&A For EBITDA	0.65M	0.25M	0.29M	5.99M	6.16M
Profitability & Returns
Gross Profit	16.77M	5.28M	5.07M	7.45M	19.08M
Gross Margin	+7.5%	+5.1%	+5.9%	+9.2%	+12.7%
EBIT	-73.08M	-50.44M	-55.80M	-52.73M	-35.72M
EBIT Margin	-32.7%	-48.7%	-64.7%	-65.0%	-23.8%
EBITDA	-72.43M	-50.19M	-55.52M	-46.74M	-29.56M
EBITDA Margin	-32.4%	-48.4%	-64.3%	-57.7%	-19.7%
EBT Excluding Unusual Items	-95.73M	-13.39M	-209.79M	-205.67M	-117.29M
Pretax Income	0.05B	3.74B	-0.29B	-0.23B	0.03B
Operating Income	-73.08M	-50.44M	-55.80M	-52.73M	-35.72M
Operating Margin	-32.7%	-48.7%	-64.7%	-65.0%	-23.8%
Profit Margin	-33.8%	+3,621.8%	-425.2%	-276.8%	+18.5%
Net Income	-0.08B	3.75B	-0.37B	-0.22B	0.03B
Net Income to Common	-0.08B	3.75B	-0.37B	-0.22B	0.03B
Net Income to Company	-0.08B	3.75B	-0.37B	-0.22B	0.03B
Net Income Growth	—	—	—	—	-70.7%
Earnings From Continuing Ops.	0.05B	3.74B	-0.29B	-0.23B	0.03B
Earnings From Discontinued Ops.	-123.94M	13.73M	-73.16M	1.39M	0.43M
Minority Interest in Earnings	—	—	—	-683.00K	-212.00K
Income Tax Expense	1.26M	0.71M	-0.13M	-0.33M	0.86M
Effective Tax Rate	+2.5%	0.0%	—	—	+3.0%
Per Share & Capital
EPS (Basic)	-0.03	1.68	-0.34	-0.21	0.03
EPS (Diluted)	-0.03	0.99	-0.34	-0.21	0.03
EPS Growth	—	—	—	—	-70.7%
Shares Change (YoY)	-0.24	2.53	0	—	—
Shares Outstanding (Basic)	2.88B	2.23B	1.07B	1.07B	1.07B
Shares Outstanding (Diluted)	2.88B	3.78B	1.07B	1.07B	1.07B
Free Cash Flow	-167.48M	-127.16M	-123.55M	-69.20M	-49.66M
Free Cash Flow Margin	-74.8%	-122.7%	-143.2%	-85.4%	-33.0%
Free Cash Flow Per Share	-0.06	-0.03	-0.12	-0.07	-0.05
Supplemental
Other Unusual Items	0.02B	3.81B	0.00B	0.00B	0.17B

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	223.78M	103.67M	86.29M	81.07M	150.35M
Cost of Revenue	207.02M	98.39M	81.22M	73.62M	131.27M
Gross Profit	16.77M	5.28M	5.07M	7.45M	19.08M
SG&A	46.86M	39.75M	36.15M	39.07M	47.89M
Operating Expenses	89.85M	55.72M	60.87M	60.19M	54.80M
Operating Income	-73.08M	-50.44M	-55.80M	-52.73M	-35.72M
Interest Income	13.62M	12.60M	0.65M	0.84M	0.43M
Interest Expense	-0.39M	-3.36M	-149.57M	-109.49M	-80.15M
Other Income/Expense	-35.88M	27.82M	-5.07M	-6.49M	-1.85M
Pretax Income	0.05B	3.74B	-0.29B	-0.23B	0.03B
Income Tax	1.26M	0.71M	-0.13M	-0.33M	0.86M
Net Income	-0.08B	3.75B	-0.37B	-0.22B	0.03B
EBITDA	-72.43M	-50.19M	-55.52M	-46.74M	-29.56M
EBIT	-73.08M	-50.44M	-55.80M	-52.73M	-35.72M
EPS (Basic)	-0.03	1.68	-0.34	-0.21	0.03
EPS (Diluted)	-0.03	0.99	-0.34	-0.21	0.03
Margins & Efficiency
Gross Margin %	+7.5%	+5.1%	+5.9%	+9.2%	+12.7%
EBITDA Margin %	-32.4%	-48.4%	-64.3%	-57.7%	-19.7%
Net Margin %	-33.8%	+3,621.8%	-425.2%	-276.8%	+18.5%
Revenue & Income
Revenue	223.78M	103.67M	86.29M	81.07M	150.35M
Revenue Growth (YoY)	+115.9%	+20.1%	+6.4%	-46.1%	-17.5%
Interest & Investment Income	13.62M	12.60M	0.65M	0.84M	0.43M
Gain (Loss) on Sale of Assets	150.68M	—	-73.77M	2.92M	0.95M
Gain (Loss) on Sale of Investments	-707.00K	365.00K	7.00K	5.00K	—
Currency Exchange Gain (Loss)	—	—	—	-37.80M	—
Expenses & Provisions
Cost of Revenue	207.02M	98.39M	81.22M	73.62M	131.27M
Selling, General & Admin	46.86M	39.75M	36.15M	39.07M	47.89M
Operating Expenses	89.85M	55.72M	60.87M	60.19M	54.80M
Interest Expense	-0.39M	-3.36M	-149.57M	-109.49M	-80.15M
Other Non Operating Income (Expenses)	-35.88M	27.82M	-5.07M	-6.49M	-1.85M
Legal Settlements	-23.92M	-14.63M	-12.04M	-23.48M	-10.02M
Merger & Restructuring Charges	-4.75M	-41.92M	-0.22M	-0.99M	-11.49M
Asset Writedown	—	—	—	-0.09M	-1.03M
D&A For EBITDA	0.65M	0.25M	0.29M	5.99M	6.16M
Profitability & Returns
Gross Profit	16.77M	5.28M	5.07M	7.45M	19.08M
Gross Margin	+7.5%	+5.1%	+5.9%	+9.2%	+12.7%
EBIT	-73.08M	-50.44M	-55.80M	-52.73M	-35.72M
EBIT Margin	-32.7%	-48.7%	-64.7%	-65.0%	-23.8%
EBITDA	-72.43M	-50.19M	-55.52M	-46.74M	-29.56M
EBITDA Margin	-32.4%	-48.4%	-64.3%	-57.7%	-19.7%
EBT Excluding Unusual Items	-95.73M	-13.39M	-209.79M	-205.67M	-117.29M
Pretax Income	0.05B	3.74B	-0.29B	-0.23B	0.03B
Operating Income	-73.08M	-50.44M	-55.80M	-52.73M	-35.72M
Operating Margin	-32.7%	-48.7%	-64.7%	-65.0%	-23.8%
Profit Margin	-33.8%	+3,621.8%	-425.2%	-276.8%	+18.5%
Net Income	-0.08B	3.75B	-0.37B	-0.22B	0.03B
Net Income to Common	-0.08B	3.75B	-0.37B	-0.22B	0.03B
Net Income to Company	-0.08B	3.75B	-0.37B	-0.22B	0.03B
Net Income Growth	—	—	—	—	-70.7%
Earnings From Continuing Ops.	0.05B	3.74B	-0.29B	-0.23B	0.03B
Earnings From Discontinued Ops.	-123.94M	13.73M	-73.16M	1.39M	0.43M
Minority Interest in Earnings	—	—	—	-683.00K	-212.00K
Income Tax Expense	1.26M	0.71M	-0.13M	-0.33M	0.86M
Effective Tax Rate	+2.5%	0.0%	—	—	+3.0%
Per Share & Capital
EPS (Basic)	-0.03	1.68	-0.34	-0.21	0.03
EPS (Diluted)	-0.03	0.99	-0.34	-0.21	0.03
EPS Growth	—	—	—	—	-70.7%
Shares Change (YoY)	-0.24	2.53	0	—	—
Shares Outstanding (Basic)	2.88B	2.23B	1.07B	1.07B	1.07B
Shares Outstanding (Diluted)	2.88B	3.78B	1.07B	1.07B	1.07B
Free Cash Flow	-167.48M	-127.16M	-123.55M	-69.20M	-49.66M
Free Cash Flow Margin	-74.8%	-122.7%	-143.2%	-85.4%	-33.0%
Free Cash Flow Per Share	-0.06	-0.03	-0.12	-0.07	-0.05
Supplemental
Other Unusual Items	0.02B	3.81B	0.00B	0.00B	0.17B