BURGERIZZR

Shatirah House Restaurant Burgerizzr Co.

6016StocksTadawulConsumer Discretionary

Financials

Income Statement Balance Sheet Cash Flow Ratios

Annual Quarterly

Annual (SAR)

1-5

	2025Dec 31, 2025	2024Dec 31, 2024	2023Dec 31, 2023	2022Dec 31, 2022	2021Dec 31, 2021
Operating Summary
Revenue	366.48M	299.58M	281.05M	250.44M	234.78M
Cost of Revenue	248.22M	208.88M	196.31M	182.13M	164.70M
Gross Profit	118.26M	90.69M	84.74M	68.31M	70.08M
SG&A	103.12M	79.98M	68.93M	62.57M	52.33M
Operating Expenses	103.12M	79.98M	68.93M	62.57M	52.33M
Operating Income	15.14M	10.71M	15.81M	5.74M	17.75M
Interest Expense	-3.98M	-2.45M	-2.26M	-2.23M	-1.53M
Other Income/Expense	1.94M	1.43M	0.85M	0.64M	0.37M
Pretax Income	11.42M	8.43M	12.68M	3.16M	15.88M
Income Tax	284.09K	248.10K	398.14K	462.45K	509.97K
Net Income	10.91M	8.19M	12.29M	2.70M	15.37M
EBITDA	29.80M	23.72M	27.80M	16.30M	26.42M
EBIT	15.14M	10.71M	15.81M	5.74M	17.75M
EPS (Basic)	0.19	0.15	0.22	0.05	0.27
EPS (Diluted)	0.19	0.15	0.22	0.05	0.27
DPS	0.10	0.09	0.09	—	—
Margins & Efficiency
Gross Margin %	+32.3%	+30.3%	+30.2%	+27.3%	+29.8%
EBITDA Margin %	+8.1%	+7.9%	+9.9%	+6.5%	+11.3%
Net Margin %	+3.0%	+2.7%	+4.4%	+1.1%	+6.5%
Revenue & Income
Revenue	366.48M	299.58M	281.05M	250.44M	234.78M
Revenue Growth (YoY)	+22.3%	+6.6%	+12.2%	+6.7%	+19.9%
Gain (Loss) on Sale of Assets	-1.67M	-1.25M	-1.71M	-0.98M	-0.72M
Expenses & Provisions
Advertising Expenses	—	—	—	—	—
Cost of Revenue	248.22M	208.88M	196.31M	182.13M	164.70M
Selling, General & Admin	103.12M	79.98M	68.93M	62.57M	52.33M
Operating Expenses	103.12M	79.98M	68.93M	62.57M	52.33M
Interest Expense	-3.98M	-2.45M	-2.26M	-2.23M	-1.53M
Other Non Operating Income (Expenses)	1.94M	1.43M	0.85M	0.64M	0.37M
D&A For EBITDA	14.66M	13.01M	11.99M	10.57M	8.67M
Profitability & Returns
Gross Profit	118.26M	90.69M	84.74M	68.31M	70.08M
Gross Margin	+32.3%	+30.3%	+30.2%	+27.3%	+29.9%
EBIT	15.14M	10.71M	15.81M	5.74M	17.75M
EBIT Margin	+4.1%	+3.6%	+5.6%	+2.3%	+7.6%
EBITDA	29.80M	23.72M	27.80M	16.30M	26.42M
EBITDA Margin	+8.1%	+7.9%	+9.9%	+6.5%	+11.3%
EBT Excluding Unusual Items	13.09M	9.69M	14.40M	4.14M	16.59M
Pretax Income	11.42M	8.43M	12.68M	3.16M	15.88M
Operating Income	15.14M	10.71M	15.81M	5.74M	17.75M
Operating Margin	+4.1%	+3.6%	+5.6%	+2.3%	+7.6%
Profit Margin	+3.0%	+2.7%	+4.4%	+1.1%	+6.5%
Net Income	10.91M	8.19M	12.29M	2.70M	15.37M
Net Income to Common	10.91M	8.19M	12.29M	2.70M	15.37M
Net Income Growth	+33.3%	-33.4%	+355.5%	-82.5%	-19.1%
Earnings From Continuing Ops.	11.14M	8.19M	12.29M	2.70M	15.37M
Minority Interest in Earnings	-224.06K	—	—	—	—
Income Tax Expense	284.09K	248.10K	398.14K	462.45K	509.97K
Effective Tax Rate	+2.5%	+2.9%	+3.1%	+14.6%	+3.2%
Per Share & Capital
EPS (Basic)	0.19	0.15	0.22	0.05	0.27
EPS (Diluted)	0.19	0.15	0.22	0.05	0.27
EPS Growth	+33.3%	-33.4%	+355.5%	-82.5%	-19.1%
Dividend Per Share	0.10	0.09	0.09	—	—
Shares Outstanding (Basic)	56.00M	56.00M	56.00M	56.00M	56.00M
Shares Outstanding (Diluted)	56.00M	56.00M	56.00M	56.00M	56.00M
Dividend Growth	+14.3%	—	—	—	—
Free Cash Flow	24.68M	15.86M	29.97M	12.15M	11.88M
Free Cash Flow Margin	+6.7%	+5.3%	+10.7%	+4.9%	+5.1%
Free Cash Flow Per Share	0.44	0.28	0.54	0.22	0.21
Payout Ratio	—	+59.9%	—	—	+52.1%

Income Statement Balance Sheet Cash Flow Ratios

Annual Quarterly

Annual (SAR)

1-5

	2025Dec 31, 2025	2024Dec 31, 2024	2023Dec 31, 2023	2022Dec 31, 2022	2021Dec 31, 2021
Operating Summary
Revenue	366.48M	299.58M	281.05M	250.44M	234.78M
Cost of Revenue	248.22M	208.88M	196.31M	182.13M	164.70M
Gross Profit	118.26M	90.69M	84.74M	68.31M	70.08M
SG&A	103.12M	79.98M	68.93M	62.57M	52.33M
Operating Expenses	103.12M	79.98M	68.93M	62.57M	52.33M
Operating Income	15.14M	10.71M	15.81M	5.74M	17.75M
Interest Expense	-3.98M	-2.45M	-2.26M	-2.23M	-1.53M
Other Income/Expense	1.94M	1.43M	0.85M	0.64M	0.37M
Pretax Income	11.42M	8.43M	12.68M	3.16M	15.88M
Income Tax	284.09K	248.10K	398.14K	462.45K	509.97K
Net Income	10.91M	8.19M	12.29M	2.70M	15.37M
EBITDA	29.80M	23.72M	27.80M	16.30M	26.42M
EBIT	15.14M	10.71M	15.81M	5.74M	17.75M
EPS (Basic)	0.19	0.15	0.22	0.05	0.27
EPS (Diluted)	0.19	0.15	0.22	0.05	0.27
DPS	0.10	0.09	0.09	—	—
Margins & Efficiency
Gross Margin %	+32.3%	+30.3%	+30.2%	+27.3%	+29.8%
EBITDA Margin %	+8.1%	+7.9%	+9.9%	+6.5%	+11.3%
Net Margin %	+3.0%	+2.7%	+4.4%	+1.1%	+6.5%
Revenue & Income
Revenue	366.48M	299.58M	281.05M	250.44M	234.78M
Revenue Growth (YoY)	+22.3%	+6.6%	+12.2%	+6.7%	+19.9%
Gain (Loss) on Sale of Assets	-1.67M	-1.25M	-1.71M	-0.98M	-0.72M
Expenses & Provisions
Advertising Expenses	—	—	—	—	—
Cost of Revenue	248.22M	208.88M	196.31M	182.13M	164.70M
Selling, General & Admin	103.12M	79.98M	68.93M	62.57M	52.33M
Operating Expenses	103.12M	79.98M	68.93M	62.57M	52.33M
Interest Expense	-3.98M	-2.45M	-2.26M	-2.23M	-1.53M
Other Non Operating Income (Expenses)	1.94M	1.43M	0.85M	0.64M	0.37M
D&A For EBITDA	14.66M	13.01M	11.99M	10.57M	8.67M
Profitability & Returns
Gross Profit	118.26M	90.69M	84.74M	68.31M	70.08M
Gross Margin	+32.3%	+30.3%	+30.2%	+27.3%	+29.9%
EBIT	15.14M	10.71M	15.81M	5.74M	17.75M
EBIT Margin	+4.1%	+3.6%	+5.6%	+2.3%	+7.6%
EBITDA	29.80M	23.72M	27.80M	16.30M	26.42M
EBITDA Margin	+8.1%	+7.9%	+9.9%	+6.5%	+11.3%
EBT Excluding Unusual Items	13.09M	9.69M	14.40M	4.14M	16.59M
Pretax Income	11.42M	8.43M	12.68M	3.16M	15.88M
Operating Income	15.14M	10.71M	15.81M	5.74M	17.75M
Operating Margin	+4.1%	+3.6%	+5.6%	+2.3%	+7.6%
Profit Margin	+3.0%	+2.7%	+4.4%	+1.1%	+6.5%
Net Income	10.91M	8.19M	12.29M	2.70M	15.37M
Net Income to Common	10.91M	8.19M	12.29M	2.70M	15.37M
Net Income Growth	+33.3%	-33.4%	+355.5%	-82.5%	-19.1%
Earnings From Continuing Ops.	11.14M	8.19M	12.29M	2.70M	15.37M
Minority Interest in Earnings	-224.06K	—	—	—	—
Income Tax Expense	284.09K	248.10K	398.14K	462.45K	509.97K
Effective Tax Rate	+2.5%	+2.9%	+3.1%	+14.6%	+3.2%
Per Share & Capital
EPS (Basic)	0.19	0.15	0.22	0.05	0.27
EPS (Diluted)	0.19	0.15	0.22	0.05	0.27
EPS Growth	+33.3%	-33.4%	+355.5%	-82.5%	-19.1%
Dividend Per Share	0.10	0.09	0.09	—	—
Shares Outstanding (Basic)	56.00M	56.00M	56.00M	56.00M	56.00M
Shares Outstanding (Diluted)	56.00M	56.00M	56.00M	56.00M	56.00M
Dividend Growth	+14.3%	—	—	—	—
Free Cash Flow	24.68M	15.86M	29.97M	12.15M	11.88M
Free Cash Flow Margin	+6.7%	+5.3%	+10.7%	+4.9%	+5.1%
Free Cash Flow Per Share	0.44	0.28	0.54	0.22	0.21
Payout Ratio	—	+59.9%	—	—	+52.1%