Watchlist Manager

Watchlist

Price: 2.8 USD Market Closed

Market Cap: $4.8B

	Telecom Egypt Co SAE LSE:TEEG	EG

Income Statement

Currency: EGP

	Dec-2004	Mar-2005	Jun-2005	Sep-2005	Dec-2005	Mar-2006	Jun-2006	Sep-2006	Dec-2006	Mar-2007	Jun-2007	Sep-2007	Dec-2007	Mar-2008	Jun-2008	Sep-2008	Dec-2008	Mar-2009	Jun-2009	Sep-2009	Dec-2009	Mar-2010	Jun-2010	Sep-2010	Dec-2010	Mar-2011	Jun-2011	Sep-2011	Dec-2011	Mar-2012	Jun-2012	Sep-2012	Dec-2012	Mar-2013	Jun-2013	Sep-2013	Dec-2013	Mar-2014	Jun-2014	Sep-2014	Dec-2014	Mar-2015	Jun-2015	Sep-2015	Dec-2015	Mar-2016	Jun-2016	Sep-2016	Dec-2016	Mar-2017	Jun-2017	Sep-2017	Dec-2017	Mar-2018	Jun-2018	Sep-2018	Dec-2018	Mar-2019	Jun-2019	Sep-2019	Dec-2019	Mar-2020	Jun-2020	Sep-2020	Dec-2020	Mar-2021	Jun-2021	Sep-2021	Dec-2021	Mar-2022	Jun-2022	Sep-2022	Dec-2022	Mar-2023	Jun-2023	Sep-2023	Dec-2023	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025	Dec-2025
Revenue
Interest Expense	409	0	0	0	381	0	0	0	393	0	0	0	600	0	0	0	361	0	0	0	144	0	0	0	26	0	0	0	19	0	0	0	16	0	0	0	12	0	0	0	9	0	0	0	8	0	0	0	9	0	0	0	331	0	0	0	1 093	0	0	0	1 072	0	0	0	1 086	0	0	0	1 276	0	0	0	1 286	0	0	0	4 354	0	0	0	10 882	0	0	0	0
Revenue	7 749 N/A	7 825 +1%	8 008 +2%	8 177 +2%	8 548 +5%	8 668 +1%	8 919 +3%	9 066 +2%	9 517 +5%	9 762 +3%	10 011 +3%	10 240 +2%	9 993 -2%	10 181 +2%	10 004 -2%	10 008 +0%	10 117 +1%	10 123 +0%	10 381 +3%	10 233 -1%	9 961 -3%	9 937 0%	9 888 0%	9 953 +1%	10 218 +3%	10 119 -1%	10 085 0%	9 826 -3%	9 870 +0%	10 146 +3%	9 941 -2%	10 072 +1%	10 032 0%	10 070 +0%	10 455 +4%	10 844 +4%	11 138 +3%	10 985 -1%	12 080 +10%	11 931 -1%	12 158 +2%	12 355 +2%	11 512 -7%	11 728 +2%	12 184 +4%	12 488 +2%	12 757 +2%	13 122 +3%	13 950 +6%	15 029 +8%	16 327 +9%	17 418 +7%	18 567 +7%	19 205 +3%	19 956 +4%	22 800 +14%	22 771 0%	24 076 +6%	25 342 +5%	24 425 -4%	25 805 +6%	26 722 +4%	28 054 +5%	29 140 +4%	31 912 +10%	33 307 +4%	34 340 +3%	35 944 +5%	37 088 +3%	38 106 +3%	40 116 +5%	42 983 +7%	44 273 +3%	48 815 +10%	52 008 +7%	53 958 +4%	56 679 +5%	60 207 +6%	66 496 +10%	73 152 +10%	82 037 +12%	89 348 +9%	94 681 +6%	101 838 +8%	106 673 +5%
Gross Profit
Cost of Revenue	(1 365)	(1 363)	(1 357)	(1 416)	(1 422)	(1 421)	(1 450)	(1 410)	(1 478)	(1 460)	(3 685)	(4 916)	(1 447)	(4 911)	(2 655)	(1 358)	(1 270)	2 292	48	(1 077)	(5 754)	(6 884)	(5 650)	(5 616)	(5 658)	(5 556)	(5 682)	(5 634)	(5 426)	(5 493)	(5 437)	(5 584)	(5 880)	(6 196)	(6 470)	(6 467)	(6 467)	(6 368)	(6 354)	(6 585)	(6 787)	(6 957)	(7 023)	(7 073)	(7 120)	(7 035)	(7 022)	(7 011)	(7 920)	(8 707)	(9 694)	(10 795)	(11 313)	(11 793)	(12 137)	(13 830)	(14 557)	(15 294)	(16 299)	(16 058)	(16 838)	(17 261)	(18 024)	(18 399)	(19 448)	(20 021)	(20 416)	(20 989)	(21 948)	(22 959)	(24 033)	(25 253)	(26 485)	(28 034)	(29 978)	(31 585)	(34 290)	(37 031)	(41 325)	(46 112)	(51 242)	(55 005)	(57 671)	(60 475)	(61 834)
Gross Profit	6 384 N/A	6 414 +0%	6 612 +3%	6 747 +2%	7 126 +6%	7 247 +2%	7 468 +3%	7 655 +3%	8 039 +5%	8 301 +3%	6 229 -25%	5 324 -15%	8 546 +61%	5 089 -40%	7 265 +43%	8 649 +19%	8 847 +2%	12 548 +42%	10 562 -16%	9 289 -12%	4 207 -55%	3 054 -27%	4 239 +39%	4 337 +2%	4 561 +5%	4 562 +0%	4 402 -4%	4 192 -5%	4 444 +6%	4 653 +5%	4 504 -3%	4 488 0%	4 152 -7%	3 874 -7%	3 985 +3%	4 377 +10%	4 671 +7%	4 618 -1%	5 727 +24%	5 347 -7%	5 371 +0%	5 399 +1%	4 490 -17%	4 657 +4%	5 064 +9%	5 454 +8%	5 737 +5%	6 112 +7%	6 030 -1%	6 322 +5%	6 633 +5%	6 623 0%	7 254 +10%	7 413 +2%	7 818 +5%	8 969 +15%	8 214 -8%	8 781 +7%	9 043 +3%	8 367 -7%	8 967 +7%	9 461 +6%	10 030 +6%	10 741 +7%	12 465 +16%	13 286 +7%	13 924 +5%	14 954 +7%	15 140 +1%	15 147 +0%	16 084 +6%	17 732 +10%	17 788 +0%	20 783 +17%	22 030 +6%	22 372 +2%	22 389 +0%	23 176 +4%	25 172 +9%	27 040 +7%	30 795 +14%	34 343 +12%	37 010 +8%	41 363 +12%	44 839 +8%
Operating Income
Operating Expenses	(4 474)	(4 622)	(4 715)	(4 848)	(5 253)	(5 403)	(5 690)	(5 997)	(5 667)	(6 037)	(4 114)	(2 910)	(6 080)	(3 068)	(5 052)	(6 224)	(6 431)	(9 629)	(7 917)	(6 676)	(1 847)	(638)	(1 829)	(1 946)	(2 075)	(2 064)	(1 948)	(1 886)	(1 807)	(1 891)	(2 083)	(2 141)	(2 223)	(2 309)	(2 334)	(2 438)	(2 730)	(2 798)	(3 410)	(3 515)	(3 336)	(3 479)	(3 238)	(3 414)	(3 525)	(3 543)	(3 397)	(3 423)	(3 952)	(4 059)	(4 163)	(4 118)	(5 178)	(5 427)	(5 578)	(5 970)	(4 824)	(5 181)	(6 725)	(7 033)	(6 392)	(6 663)	(5 695)	(5 429)	(6 556)	(6 382)	(6 437)	(6 682)	(6 675)	(7 131)	(7 101)	(7 497)	(8 157)	(8 606)	(9 473)	(9 997)	(10 123)	(11 228)	(11 856)	(12 551)	(13 117)	(13 308)	(13 898)	(15 693)	(15 285)
Selling, General & Administrative	(711)	(822)	(913)	(1 014)	(1 198)	(1 262)	(1 387)	(1 450)	(1 322)	(1 433)	(1 386)	(1 441)	(1 485)	(1 513)	(1 608)	(1 671)	(1 782)	(1 758)	(1 852)	(1 873)	(1 686)	(1 986)	(2 015)	(2 109)	(2 317)	(2 362)	(2 230)	(2 189)	(2 001)	(2 055)	(2 182)	(2 194)	(2 342)	(2 406)	(2 517)	(2 623)	(2 623)	(2 669)	(2 845)	(2 934)	(3 063)	(3 203)	(3 134)	(3 132)	(3 144)	(3 148)	(3 180)	(3 399)	(3 684)	(3 706)	(3 748)	(3 655)	(4 098)	(4 282)	(4 583)	(5 070)	(4 909)	(5 332)	(6 718)	(7 072)	(6 619)	(7 154)	(6 126)	(5 795)	(6 403)	(6 453)	(6 621)	(6 891)	(6 920)	(7 009)	(7 244)	(7 513)	(8 361)	(8 761)	(9 360)	(9 967)	(10 258)	(10 940)	(11 650)	(12 380)	(13 245)	(13 377)	(13 913)	(14 421)	(15 770)
Depreciation & Amortization	(2 478)	(2 508)	(2 474)	(2 505)	(2 543)	(2 515)	(2 605)	(2 661)	(2 726)	(2 767)	0	0	(2 737)	(1 295)	(1 925)	(2 548)	(2 550)	(4 471)	0	0	(263)	0	0	0	(50)	(13)	(27)	(41)	(54)	(56)	(57)	(58)	(60)	(61)	(60)	(59)	(58)	(57)	(59)	(61)	(65)	(66)	(67)	(69)	(73)	(76)	(79)	(81)	(80)	(80)	(77)	(76)	(77)	(83)	(58)	(58)	(79)	(45)	(72)	(76)	(119)	(67)	(79)	(78)	(101)	(100)	(115)	(132)	(162)	(179)	(185)	(200)	(210)	(153)	(169)	(174)	(245)	(254)	(287)	(314)	(356)	(260)	(230)	(219)	(334)
Other Operating Expenses	(1 284)	(1 294)	(1 328)	(1 330)	(1 512)	(1 626)	(1 698)	(1 886)	(1 619)	(1 837)	(2 728)	(1 469)	(1 859)	(260)	(1 520)	(2 005)	(2 098)	(3 401)	(6 065)	(4 803)	103	1 348	186	164	292	312	309	343	249	221	158	113	179	158	243	244	(47)	(72)	(506)	(520)	(209)	(210)	(37)	(213)	(307)	(319)	(136)	59	(189)	(272)	(337)	(386)	(1 003)	(1 062)	(937)	(842)	164	196	65	115	346	558	510	444	(53)	171	301	343	406	58	329	215	414	307	55	144	379	(33)	81	144	484	328	245	(1 052)	818
Operating Income	1 911 N/A	1 839 -4%	1 936 +5%	1 913 -1%	1 873 -2%	1 844 -2%	1 779 -4%	1 659 -7%	2 372 +43%	2 265 -5%	2 212 -2%	2 414 +9%	2 466 +2%	2 201 -11%	2 296 +4%	2 425 +6%	2 416 0%	2 786 +15%	2 512 -10%	2 481 -1%	2 360 -5%	2 416 +2%	2 410 0%	2 391 -1%	2 485 +4%	2 498 +1%	2 454 -2%	2 305 -6%	2 638 +14%	2 762 +5%	2 421 -12%	2 347 -3%	1 929 -18%	1 565 -19%	1 651 +5%	1 938 +17%	1 942 +0%	1 818 -6%	2 315 +27%	1 831 -21%	2 034 +11%	1 919 -6%	1 252 -35%	1 242 -1%	1 540 +24%	1 910 +24%	2 337 +22%	2 687 +15%	2 078 -23%	2 263 +9%	2 470 +9%	2 505 +1%	2 076 -17%	1 985 -4%	2 240 +13%	2 999 +34%	3 390 +13%	3 600 +6%	2 318 -36%	1 334 -42%	2 575 +93%	2 798 +9%	4 335 +55%	5 312 +23%	5 908 +11%	6 904 +17%	7 486 +8%	8 272 +10%	8 464 +2%	8 016 -5%	8 984 +12%	10 234 +14%	9 631 -6%	12 176 +26%	12 556 +3%	12 375 -1%	12 266 -1%	11 949 -3%	13 316 +11%	14 489 +9%	17 678 +22%	21 035 +19%	23 112 +10%	25 669 +11%	29 554 +15%
Pre-Tax Income
Interest Income Expense	(508)	(323)	(134)	79	402	372	243	243	155	112	240	309	466	665	756	994	1 119	1 364	1 273	1 157	1 299	1 006	1 115	1 082	1 520	1 096	966	983	1 324	835	988	1 075	1 429	1 541	1 821	1 603	1 659	1 555	1 334	1 432	1 217	1 218	1 092	1 230	1 458	1 792	1 958	2 087	1 684	1 142	1 240	1 257	1 736	1 119	944	831	885	1 652	2 013	2 805	3 125	2 682	1 504	859	950	1 088	1 863	1 939	2 784	1 897	1 786	1 044	1 430	405	181	411	1 402	490	(909)	(2 781)	(6 488)	(7 163)	(4 808)	(1 286)	3 795
Non-Reccuring Items	0	0	0	0	(90)	0	0	0	(165)	(15)	0	0	(313)	(20)	(128)	(198)	(479)	(684)	0	0	(14)	0	0	0	(31)	0	0	0	(402)	0	0	0	(195)	0	0	0	152	0	0	0	(168)	0	0	0	(42)	0	0	0	(409)	0	0	0	(98)	0	0	0	(13)	0	0	0	(203)	0	0	0	(234)	0	0	0	(123)	0	0	0	(40)	0	0	0	0	0	0	0	(20)	0	0	0	(1 511)
Gain/Loss on Disposition of Assets	0	20	0	3	(25)	(45)	(26)	(28)	(9)	(10)	0	0	(2)	(2)	(2)	(16)	10	(11)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Other Income	17	(7)	113	354	373	449	508	335	545	560	353	240	438	129	306	351	241	477	280	249	(326)	(73)	0	0	(337)	(82)	0	0	0	83	0	0	4	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(3)	0	0	0	3	0	0	0	0	0	0	(365)	0	0	0	(278)	0	0	0	(608)	0	0	0	(927)
Pre-Tax Income	1 419 N/A	1 530 +8%	1 916 +25%	2 351 +23%	2 533 +8%	2 621 +3%	2 505 -4%	2 209 -12%	2 898 +31%	2 912 +0%	2 805 -4%	2 963 +6%	3 054 +3%	2 973 -3%	3 230 +9%	3 557 +10%	3 308 -7%	3 930 +19%	4 065 +3%	3 887 -4%	3 319 -15%	3 349 +1%	3 525 +5%	3 474 -1%	3 637 +5%	3 511 -3%	3 420 -3%	3 288 -4%	3 559 +8%	3 680 +3%	3 409 -7%	3 421 +0%	3 166 -7%	3 106 -2%	3 472 +12%	3 542 +2%	3 753 +6%	3 374 -10%	3 650 +8%	3 264 -11%	3 084 -6%	3 137 +2%	2 344 -25%	2 473 +6%	2 955 +19%	3 703 +25%	4 297 +16%	4 774 +11%	3 353 -30%	3 405 +2%	3 709 +9%	3 762 +1%	3 715 -1%	3 104 -16%	3 184 +3%	3 830 +20%	4 262 +11%	5 252 +23%	4 330 -18%	4 137 -4%	5 497 +33%	5 477 0%	5 838 +7%	6 172 +6%	6 624 +7%	7 995 +21%	9 351 +17%	10 212 +9%	11 126 +9%	9 913 -11%	10 770 +9%	11 278 +5%	10 655 -6%	12 581 +18%	12 737 +1%	12 786 +0%	13 390 +5%	12 439 -7%	12 407 0%	11 708 -6%	10 562 -10%	13 872 +31%	18 304 +32%	24 383 +33%	30 911 +27%
Net Income
Tax Provision	(410)	(595)	(501)	(332)	(433)	(352)	(400)	(426)	(468)	(461)	(467)	(414)	(513)	(500)	(468)	(526)	(512)	(557)	(586)	(533)	(453)	(453)	(396)	(382)	(492)	(461)	(580)	(623)	(566)	(670)	(597)	(588)	(545)	(541)	(628)	(683)	(792)	(752)	(1 679)	(1 682)	(1 664)	(1 682)	(756)	57	44	17	86	(728)	(680)	(717)	(832)	(788)	(659)	(566)	(589)	(750)	(958)	(1 111)	(961)	(920)	(1 091)	(1 171)	(1 297)	(1 453)	(1 767)	(2 324)	(2 681)	(2 789)	(2 705)	(2 251)	(2 440)	(2 786)	(1 467)	(947)	(633)	(618)	(1 917)	(896)	(1 118)	(743)	(451)	(2 991)	(4 187)	(6 001)	(8 569)
Income from Continuing Operations	1 009	935	1 414	2 018	2 100	2 269	2 106	1 784	2 430	2 452	2 338	2 550	2 541	2 472	2 761	3 029	2 795	3 373	3 479	3 355	2 866	2 896	3 129	3 091	3 146	3 050	2 840	2 666	2 993	3 011	2 813	2 833	2 622	2 565	2 845	2 860	2 960	2 623	1 971	1 583	1 420	1 456	1 589	2 529	2 999	3 719	4 382	4 046	2 673	2 688	2 877	2 974	3 056	2 539	2 596	3 081	3 304	4 141	3 369	3 217	4 406	4 305	4 539	4 716	4 857	5 668	6 668	7 422	8 421	7 663	8 331	8 493	9 187	11 634	12 104	12 168	11 473	11 543	11 289	10 966	10 111	10 881	14 117	18 382	22 342
Income to Minority Interest	0	(1)	1	1	(3)	0	0	(2)	(3)	(3)	(5)	(6)	(7)	(8)	(10)	(9)	(6)	(6)	(4)	(4)	(5)	(5)	(3)	(3)	(2)	(2)	(2)	(1)	(1)	0	(1)	(2)	(2)	(3)	(2)	(2)	(2)	(3)	(4)	(4)	(3)	(5)	(3)	(3)	(2)	(1)	(3)	(3)	(2)	(3)	(3)	(3)	(4)	(5)	(7)	(7)	(7)	(7)	(5)	(6)	(7)	(6)	(7)	(6)	(7)	(7)	(5)	(5)	(4)	(3)	(4)	(4)	(5)	(5)	(8)	(8)	(7)	(9)	(7)	(11)	(13)	(19)	(22)	(22)	(23)
Net Income (Common)	1 009 N/A	934 -7%	1 415 +51%	2 020 +43%	2 097 +4%	2 268 +8%	2 105 -7%	1 782 -15%	2 427 +36%	2 449 +1%	2 334 -5%	2 545 +9%	2 534 0%	2 464 -3%	2 751 +12%	3 019 +10%	2 790 -8%	3 366 +21%	3 474 +3%	3 350 -4%	2 860 -15%	2 891 +1%	3 127 +8%	3 090 -1%	3 143 +2%	3 049 -3%	2 837 -7%	2 663 -6%	2 993 +12%	3 009 +1%	2 812 -7%	2 833 +1%	2 620 -8%	2 564 -2%	2 844 +11%	2 858 +0%	2 433 -15%	2 094 -14%	1 441 -31%	1 053 -27%	901 -14%	936 +4%	1 071 +14%	2 012 +88%	2 389 +19%	3 111 +30%	3 772 +21%	3 435 -9%	2 057 -40%	2 072 +1%	2 262 +9%	2 359 +4%	2 348 0%	1 831 -22%	1 886 +3%	2 371 +26%	2 564 +8%	3 402 +33%	2 630 -23%	2 477 -6%	3 580 +45%	3 479 -3%	3 713 +7%	3 892 +5%	3 949 +1%	4 761 +21%	5 762 +21%	6 515 +13%	7 413 +14%	6 655 -10%	7 323 +10%	7 485 +2%	9 182 +23%	10 324 +12%	10 791 +5%	10 855 +1%	11 466 +6%	11 534 +1%	11 281 -2%	10 954 -3%	10 098 -8%	10 862 +8%	14 094 +30%	18 430 +31%	22 555 +22%
EPS (Diluted)	0.59 N/A	0.54 -8%	0.82 +52%	1.18 +44%	1.23 +4%	1.33 +8%	1.21 -9%	1.05 -13%	1.42 +35%	1.44 +1%	1.37 -5%	1.49 +9%	1.48 -1%	1.45 -2%	1.62 +12%	1.78 +10%	1.63 -8%	1.97 +21%	2.03 +3%	1.95 -4%	1.68 -14%	1.69 +1%	1.83 +8%	1.81 -1%	1.84 +2%	1.79 -3%	1.64 -8%	1.57 -4%	1.75 +11%	1.77 +1%	1.65 -7%	1.66 +1%	1.53 -8%	1.5 -2%	1.66 +11%	1.67 +1%	1.43 -14%	1.22 -15%	0.84 -31%	0.61 -27%	0.53 -13%	0.54 +2%	0.62 +15%	1.17 +89%	1.4 +20%	1.82 +30%	2.18 +20%	2.02 -7%	1.2 -41%	1.22 +2%	1.33 +9%	1.38 +4%	1.38 N/A	1.07 -22%	1.1 +3%	1.39 +26%	1.5 +8%	1.99 +33%	1.54 -23%	1.45 -6%	2.1 +45%	2.04 -3%	2.18 +7%	2.28 +5%	2.31 +1%	2.78 +20%	3.36 +21%	3.8 +13%	4.34 +14%	3.89 -10%	4.28 +10%	4.38 +2%	5.38 +23%	6.04 +12%	6.32 +5%	6.36 +1%	6.72 +6%	6.76 +1%	6.61 -2%	6.42 -3%	5.92 -8%	6.36 +7%	8.26 +30%	10.79 +31%	13.21 +22%

Income Statement Balance Sheet Cash Flow Statement

Telecom Egypt Co SAE
LSE:TEEG

Income Statement

Earnings Waterfall
Telecom Egypt Co SAE

Income Statement
Telecom Egypt Co SAE

See Also

Company

Help

Tools

Stocks

Telecom Egypt Co SAE LSE:TEEG

Income Statement

Earnings Waterfall Telecom Egypt Co SAE

Income Statement Telecom Egypt Co SAE

See Also

Company

Help

Tools

Stocks

Telecom Egypt Co SAE
LSE:TEEG

Earnings Waterfall
Telecom Egypt Co SAE

Income Statement
Telecom Egypt Co SAE