Bonyan for Development and Trade (EGX:BONY)

EGX:BONY Income Statement

Financials in millions EGP. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022
Rental Revenue	544.15	499.3	339.18	233.73
Other Revenue	297.77	362.46	561.69	407.77
Total Revenue	841.92	861.76	900.87	641.5
Revenue Growth (YoY	-	-4.34%	40.43%	-
Property Expenses	171.67	174.83	207.05	157.03
Selling, General & Administrative	129.74	96.75	89.02	78.47
Other Operating Expenses	10.16	10.16	15.44	7.21
Total Operating Expenses	311.57	281.74	311.5	242.71
Operating Income	530.34	580.02	589.36	398.8
Interest Expense	-391.87	-400.94	-270.03	-111.99
Interest & Investment Income	71.84	63.5	22.97	14.56
Currency Exchange Gain (Loss)	1.2	3.76	18.91	-
EBT Excluding Unusual Items	211.52	246.34	361.21	301.37
Gain (Loss) on Sale of Investments	11.38	10.53	28.42	-4.92
Asset Writedown	3,014	3,173	3,390	2,610
Pretax Income	3,236	3,430	3,780	2,907
Income Tax Expense	718.33	760.8	831.19	596.2
Net Income	2,518	2,669	2,949	2,310
Net Income to Common	2,518	2,669	2,949	2,310
Net Income Growth	-	-9.48%	27.63%	-
Basic Shares Outstanding	1,454	1,350	1,238	119
Diluted Shares Outstanding	1,454	1,350	1,238	119
Shares Change (YoY)	-	9.07%	939.59%	-
EPS (Basic)	1.73	1.98	2.38	19.40
EPS (Diluted)	1.73	1.98	2.38	19.40
EPS Growth	-	-17.01%	-87.72%	-
Operating Margin	62.99%	67.31%	65.42%	62.17%
Profit Margin	299.10%	309.75%	327.33%	360.17%
EBITDA	535.48	584.86	592.92	402.33
EBITDA Margin	63.60%	67.87%	65.82%	62.72%
D&A For Ebitda	5.13	4.84	3.56	3.54
EBIT	530.34	580.02	589.36	398.8
EBIT Margin	62.99%	67.31%	65.42%	62.17%
Effective Tax Rate	22.20%	22.18%	21.99%	20.51%
Revenue as Reported	884.21	896.76	912.88	643.8

Source: S&P Global Market Intelligence. Real Estate template. Financial Sources.