Integrated Diag Hdgs - Half-year Report
RNS Number : 5255X
Integrated Diagnostics Holdings PLC
02 September 2025
Integrated Diagnostics Holdings Plc
1H 2025 Results
Tuesday, 2 September 2025
Integrated Diagnostics Holdings plc records impressive revenue growth of 42% in 1H 2025 with improving margins across the board
(London) - Integrated Diagnostics Holdings ("IDH," "the Group," or "the Company"), a leading provider of diagnostic services with operations in Egypt, Jordan, Nigeria, Saudi Arabia, and Sudan announced today its unaudited financial statements for the quarter and six-month period ended 30 June 2025. The Company reported revenue of EGP 3.5 billion in 1H 2025, representing a year-on-year expansion of 42% on the back of a 10% year-on-year rise in tests performed and a 29% year-on-year increase in average revenue per test. Meanwhile, the Group's efforts to maintain a tight grip on costs saw IDH's margins improve across the income statement. During the six-month period, IDH's gross profit expanded 61% year-on-year with an associated margin of 42.0% versus 37.0% this time last year. Similarly, IDH's adjusted EBITDA increased 78% versus 1H 2024, yielding a margin of 33.6%, seven percentage points above last year's figure. Finally, IDH's bottom-line came in at EGP 571 million in 1H 2025, up 19% year-on-year. When controlling for FX gains booked in both periods, IDH's normalised1 bottom-line more than doubled year-on-year, with an associated adjusted margin of 16.2% in 1H 2025 versus 7.3% this time last year.
On a three-month basis, IDH's revenue stood at EGP 2.0 billion, up 48% versus the same three months of last year. Further down the income statement, IDH's second quarter adjusted EBITDA stood at EGP 691 million, up 105% versus last year and with an associated margin of 35.3% in Q2 2025 versus 25.4% last year. Finally, IDH's bottom-line for the quarter came in at EGP 326 million versus the EGP 78 million bottom line recorded this time last year.
In the final weeks of the second quarter, IDH's Egyptian radiology subsidiary, Al Borg Scan, successfully completed a strategic acquisition of CAIRO RAY for Radiotherapy, a radiology and radiotherapy facility in East Cairo for a total consideration of EGP 400 million. The acquisition represents a landmark step forward in realizing the Company's long-term vision of building an established radiology offering alongside its already market-leading pathology business.
Financial Results (IFRS)
| EGP mn | Q2 2024 | Q2 2025 | Change | 1H 2024 | 1H 2025 | Change |
| Revenue | 1,327 | 1,960 | 48% | 2,498 | 3,543 | 42% |
| Cost of Sales | (831) | (1,101) | 33% | (1,573) | (2,053) | 31% |
| Gross Profit | 497 | 859 | 73% | 925 | 1,489 | 61% |
| Gross Profit Margin | 37.4% | 43.8% | 6.4% | 37.0% | 42.0% | 5.0 pts. |
| Operating Profit | 215 | 556 | 159% | 435 | 921 | 112% |
| Adjusted EBITDA2 | 338 | 691 | 105% | 668 | 1,190 | 78% |
| Adjusted EBITDA Margin | 25.4% | 35.3% | 9.8% | 26.7% | 33.6% | 6.8 pts. |
| Net Profit | 78 | 326 | 316% | 480 | 571 | 19% |
| Net Profit Margin | 5.9% | 16.6% | 10.7% | 19.2% | 16.1% | -3.1 pts. |
| Normalised Net Profit1 | 83 | 360 | 335% | 183 | 575 | 214% |
| Normalised Net Profit Margin | 6.2% | 18.4% | 12.1% | 7.3% | 16.2% | 8.9 pts. |
| Cash Balance3 | 1,254 | 1,708 | 36% | 1,254 | 1,708 | 36% |
| EGP | 1H 2024 | 1H 2025 | Change |
| Branches | 591 | 6785 | +87 |
| Patients ('000) | 4,119 | 4,265 | 4% |
| Revenue per Patient (EGP) | 606 | 831 | 37% |
| Tests ('000) | 17,822 | 19,619 | 10% |
| Revenue per Test (EGP) | 140 | 181 | 29% |
| Test per Patient | 4.3 | 4.6 | 6% |
| Consolidated Revenue IDH continued to build on the strong momentum from the start of the year reporting top-line growth of 42% year-on-year in 1H 2025, with revenues reaching EGP 3,543 million for the six-month period. Top-line growth came on the back of both increased test volumes, which returned to solid year-on-year growth rising 10% versus last year, and higher average revenue per test in line with IDH's strategic price adjustments across several of its markets. The second quarter of the year saw a similar story with revenue coming in at EGP 1,960 million, up 48% versus the same three months of last year on the back of both rising volumes and price adjustments.
| ||||||||||||||||
| Revenue Analysis: Contribution by Patient Segment Contract Segment (67% of Group revenue in 1H 2025) At IDH's contract segment, revenue came in at EGP 2,383 million in 1H 2025, up 46% from the same six-month period of the previous year. Growth was dual-driven, with average revenue per test rising 33% year-on-year and test volumes up 10% versus the first half of last year. Average tests per patient continued to grow, reaching a new record-high of 4.8 tests per patient in 1H 2025, up from 4.5 in 1H 2024 and 4.4 in 1H 2023. This steady rise has been supported by IDH's loyalty program, which was introduced back in 2021, and which has, since then, successfully increased tests demanded by patients visiting IDH's branches. Walk-in Segment (33% of Group revenue in 1H 2025) At IDH's walk-in segment, revenue recorded EGP 1,159 million in the first six months of the year, a year-on-year rise of 34%. During the period, test volumes rose 10% year-on-year while average revenue per walk-in test reached EGP 365, up 21% year-on-year. Meanwhile, average tests per patient at the segment also grew to reach a new high of 3.8 tests, versus 3.5 this time last year and 3.6 back in 1H 2023. |
| Walk-in Segment | Contract Segment | Total | ||||||||||||||||||||||||||||||||
| 1H24 | 1H25 | Change | 1H24 | 1H25 | Change | 1H24 | 1H25 | Change | ||||||||||||||||||||||||||
| Revenue (EGP mn) | 866 | 1,159 | 34% | 1,632 | 2,383 | 46% | 2,498 | 3,543 | 42% | |||||||||||||||||||||||||
| Patients ('000) | 814 | 840 | 3% | 3,305 | 3,424 | 4% | 4,119 | 4,265 | 4% | |||||||||||||||||||||||||
| % of patients | 20% | 20% | 80% | 80% | ||||||||||||||||||||||||||||||
| Revenue per Patient (EGP) | 1,064 | 1,380 | 30% | 494 | 696 | 41% | 606 | 831 | 37% | |||||||||||||||||||||||||
| Tests ('000) | 2,880 | 3,178 | 10% | 14,942 | 16,441 | 10% | 17,822 | 19,619 | 10% | |||||||||||||||||||||||||
| % of Tests | 16% | 16% | 84% | 84% | ||||||||||||||||||||||||||||||
| Revenue per Test (EGP) | 301 | 365 | 21% | 109 | 145 | 33% | 140 | 181 | 29% | |||||||||||||||||||||||||
| Test per Patient | 3.5 | 3.8 | 7% | 4.5 | 4.8 | 6% | 4.3 | 4.6 | 6% | |||||||||||||||||||||||||
| Revenue Analysis: Contribution by Geography Egypt (83.7% of Group revenue in 1H 2025) IDH's home and largest market, Egypt, revenue grew 43% year-on-year to reach EGP 2,966 million. Top-line growth was supported by a 9% year-on-year expansion in tests performed in the country coupled with a 31% rise in average revenue per test as IDH's strategic price adjustments continued to support growth. Al-Borg Scan IDH's rapidly growing radiology subsidiary, Al-Borg Scan, recorded revenue growth for the six-month period of 18% versus last year on the back of a 24% year-on-year rise in average revenue per scan. Meanwhile, scan volumes were down marginally as the year-to-date traffic continued to capture the larger-than-expected Ramadan-related slowdown seen in Q1 2025. Volumes in the second quarter returned to year-on-year growth as anticipated. House Calls During the first half of 2025, IDH's house call services remained a notable contributor to the Company's revenue in Egypt. More specifically, business generated by the service in the country made up 20% of Egypt's revenue in the period, well above the service's contribution prior to the Covid-19 pandemic. The remarkable contribution highlights the segment's growth potential and the efficacy of the Group's post-pandemic strategy. Wayak Meanwhile, Wayak, which leverages the Company's expanding patient database to develop electronic medical records and provide personalized services, reported revenue of EGP 19 million for the six-month period, up by 185% versus the comparable figure of last year. Revenue growth was driven by the 27% year-on-year growth in orders fulfilled, which reached 127 thousand in the six months ended 30 June 2025. Detailed Egypt Performance Breakdown
| ||||||||||||||||||||||||||||||||||
| Jordan (13.9% of Group revenue in 1H 2025) In IDH's second largest market, Jordan, Biolab reported revenue in local currency terms of JOD 7.0 million in 1H 2025, up a notable 7% year-on-year. Revenue growth for the period was supported by an impressive rise in test volumes which increased 21% versus the same six-month period of last year. Test volumes were boosted by a new promotional campaign launched by Biolab during the first quarter of this year. Meanwhile, average revenue per test in local currency terms declined 12% partially reflecting the impact of discounts offered to patients as part of the above-mentioned campaign. In EGP terms, Biolab reported revenue growth of 28% year-on-year to EGP 493 million. Detailed Jordan Performance Breakdown
Echo-Lab, IDH's Nigerian subsidiary, delivered revenue of NGN 1,768 million for the period, up 38% year-on-year. Revenue growth came on the back of a 38% year-on-year increase in average revenue per test in Naira terms as Echo-Lab continued to hike prices to keep up with inflation. Test volumes also grew 3% versus the comparable period of last year as easing inflation in the country supports a gradual recovery in patients' purchasing power. In EGP-terms, revenue in Nigeria grew an impressive 49% year-on-year to EGP 58 million in 1H 2025. Saudi Arabia (0.7% of Group revenue in 1H 2025) Biolab KSA, IDH's newest venture in Saudi Arabia, which began operations in Q1 2024 with one branch opening in January and another in March, reported revenue of SAR 1.9 million in 1H 2025. During the second quarter of the year, revenue surpassed the one million Riyals mark, expanding by a solid 31% versus the prior quarter. This continues to highlight the effectiveness of IDH's ramp up strategic in the market which aim to accelerate revenue growth and establish Biolab KSA as a key player in the currently large but high fragmented and relatively underpenetrated diagnostics market in the Kingdom. Sudan In Q3 2024, IDH reopened one branch in Sudan after temporarily shutting down all branches earlier this year. It is worth noting that the remaining 17 branches remain closed indefinitely as the civil conflict in the country continues. | ||||||||||||||||||||||||||||||||||
| 1H 2024 | 1H 2025 | Change | |
| Egypt Revenue (EGP mn) | 2,069 | 2,966 | 43% |
| Pathology Revenue (EGP mn) | 1,966 | 2,843 | 45% |
| Radiology Revenue (EGP mn) | 104 | 123 | 18% |
| Egypt Contribution to IDH Revenue | 82.8% | 83.7% | |
| Jordan Revenue (EGP mn) | 386 | 493 | 28% |
| Jordan Revenues (JOD mn) | 6.5 | 7.0 | 7% |
| Jordan Revenue Contribution to IDH Revenue | 15.4% | 13.9% | |
| Nigeria Revenue (EGP mn) | 39 | 58 | 49% |
| Nigeria Revenue (NGN mn) | 1,284 | 1,768 | 38% |
| Nigeria Contribution to IDH Revenue | 1.5% | 1.6% | |
| Saudi Arabia Revenue (EGP mn) | 4 | 25 | 496% |
| Saudi Arabia Revenue (SAR mn) | 0.3 | 1.9 | 459% |
| Saudi Arabia Contribution to IDH Revenue | 0.2% | 0.7% |
| 1H 2024 | 1H 2025 | Change | |
| USD/EGP | 42.0 | 50.2 | 20% |
| JOD/EGP | 59.1 | 70.7 | 20% |
| NGN/EGP | 0.030 | 0.033 | 10% |
| SAR/EGP | 11.2 | 13.4 | 19% |
| SDG/EGP | 0.1 | 0.1 | 7% |
| 1H 2024 | 1H 2025 | Change | |
| Egypt Patients Served (mn) | 3.9 | 4.0 | 3% |
| Egypt Tests Performed (mn) | 16.5 | 18.0 | 9% |
| Jordan Patients Served (k) | 172 | 181 | 5% |
| Jordan Tests Performed (k) | 1,154 | 1,401 | 21% |
| Nigeria Patients Served (k) | 59 | 55 | -7% |
| Nigeria Tests Performed (k) | 113 | 116 | 3% |
| Saudi Arabia Patients Served (k) | 1 | 11 | - |
| Saudi Arabia Tests Performed (k) | 7 | 57 | - |
| Total Patients Served (mn) | 4.1 | 4.3 | 4% |
| Total Tests Performed (mn) | 17.8 | 19.6 | 10% |
| 30 June 2024 | 30 June 2025 | Change | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Egypt | 551 | 636 | +85 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Jordan | 26 | 27 | +1 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Nigeria | 12 | 12 | - | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| KSA | 2 | 2 | - | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Sudan | 0 | 1 | +1 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total | 591 | 678 | +87 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Goods Sold (COGS) IDH's COGS for the six-month period recorded EGP 2,053 million, up 31% year-on-year. As a percentage of consolidate revenue, COGS declined to 58% from 63% in the same period of last year, driven by the ongoing Company-wide efforts to boost efficiencies and maintain a tight grip on expenses. More specifically, as a share of revenue, all four of IDH's main COGS categories declined versus 1H 2024, with the most notable contraction seen in the Company's raw material outlays as a share of revenue. COGSBreakdown as a Percentage of Revenue
Wages and salaries, which include employee share of profits (33% share of consolidated COGS in 1H 2025),was the second largest contributor to IDH's total COGS during 1H 2025, recording EGP 676 million in 1H 2025, up 39% versus 1H 2024. Despite the year-on-year rise, as a percentage of revenue direct wages and salaries declined to 19.1% reflecting IDH's continued efforts to optimise headcount. Direct Wages and Salaries by Region
Other expenses (21% of consolidated COGS in 1H 2025)recorded EGP 436 million in the first half of 2025, representing a year-on-year rise of 30%. Meanwhile, other expenses as a percentage of revenue stood at 12.3% down from the 13.4% figure reported this time last year. The main components making up other expenses during the past six months were repair and maintenance fees, hospital contracts, cleaning expenses, transportation, consulting fees, utilities, and license expenses. Gross Profit IDH reported a gross profit of EGP 1,489 million in 1H 2025, up 61% year-on-year. Gross profit margin (GPM) also improved remarkably to 42%, reflecting strong revenue growth and the above-mentioned broad-based declines in COGS as a share of revenue. Selling, General, and Administrative (SG&A) Expenses SG&A outlays for the six-month period stood at EGP 568 million, up just 16% year-on-year. As a share of revenue, SG&A made up 16.0% in 1H 2025 versus 19.6% this time last year. The rise in SG&A expenses versus the comparable six-month period of last year was mainly due to: · Indirect wages and salariesreached EGP 263 million in 1H 2025, representing a 52% increase compared to the same period of the previous year. The increase reflects annual wage increases, the translation effect from Jordanian and Saudi Arabian salaries due to a weakened EGP, and new hires to support Biolab KSA's expansion who, for the most part, were onboarded in May 2024. · Advertising expensesrose by 23% year-on-year as the Company doubled-down on its efforts to ramp-up its operations in Saudi Arabia and on its advertising and marketing efforts in its home market of Egypt. Selling, General, and Administrative Expenses
IDH reported an adjusted EBITDA of EGP 1,190 million in 1H 2025, up 78% versus the same period of last year. Similarly, adjusted EBITDA margin also posted an impressive expansion, reaching 34% in 1H 2025 versus just 27% this time last year. Improved EBITDA profitability reflects the previously mentioned improvement at the gross margin level coupled with a remarkable decline in SG&A as a share of revenue for the period. The sustained declines seen in both COGS and SG&A as a share of revenue come as a direct result of the Company's cost control measures implemented across all facets of its operations over the past twelve months. The highlight from the first half of 2025 has undoubtedly been the completion of Echo-Lab's turnaround, with the subsidiary posting positive EBITDA results starting with the first quarter of this year. EBITDA by Country In Egypt, IDH recorded an adjusted EBITDA10 of EGP 1,072 million, up 62% year-on-year and with an associated margin of 36% versus 32% in 1H 2024. Improved EBITDA profitability came on the back of both enhanced gross profitability in the country (GPM at 46% in 1H 2025 versus 41% in 1H 2024), combined with optimised SG&A expenses for the six-month period. In Jordan, Biolab's EBITDA was up 34% year-on-year to reach JOD 2.0 million in the first half of the year. EBITDA margin for the period recorded 29%, up from last year's 23% margin. In EGP terms, EBITDA recorded EGP 142 million, up 60% year-on-year, partially reflecting the translation effect from a weaker EGP. In Nigeria, Echo-Lab turned EBITDA positive in Q1 2025, with EBITDA for the first half of the year standing at NGN 40 million versus an EBITDA loss of NGN 426 million this time last year. The venture's EBITDA margin stood at 2% for the period. In EGP terms, EBITDA recorded EGP 1.3 million in 1H 2025 versus an EBITDA loss of EGP 13.5 million in 1H 2024. In Saudi Arabia, EBITDA losses amounted to SAR 2.7 million (EGP 26 million) as the business remains in its ramp up phase. EBITDA losses were down year-on-year compared to the SAR 6.1 million booked this time last year. Regional EBITDA in Local Currency
IDH's interest income came in at EGP 107 million in 1H 2025, up 96% year-on-year and reflecting primarily higher interest income reflects higher interest rates in Egypt. It is worth noting that in April 2025, the Central Bank of Egypt (CBE) cut interest rates for the first time since November 2020 following multiple positive inflation readings since the start of the year. Following rate cuts in April, May and August 2025 for a cumulative 525 basis points, the main operations rate in Egypt currently stands at 22.5%. 9Adjusted EBITDA is calculated as operating profit plus depreciation and amortization. Adjusted EBITDA also excludes the EGP 10 million share-based payment made to Dr. Amid, Biolab's CEO, during the current reporting period related to Biolab KSA. Additional information is available in notes 16 and 22 of the financial statements included at the end of this release. 10Adjusted EBITDA is calculated as operating profit plus depreciation and amortization. Adjusted EBITDA also excludes the EGP 10 million share-based payment made to Dr. Amid, Biolab's CEO, during the current reporting period related to Biolab KSA. Additional information is available in notes 16 and 22 of the financial statements included at the end of this release. Interestexpense11 recorded EGP 97 million in 1H 2025, up just 9% year-on-year. The rise in interest expenses was mainly driven by: · Higher interest on lease liabilities related to IFRS 16 due to the addition of new branches to IDH's network. · Higher bank charges which increased to EGP 11 million in 1H 2025 from EGP 6 million this time last year reflecting higher revenue for the period. It is worth noting that interest expense on borrowing during the six months of the year declined 13% year-on-year to EGP 11 million. It is important to note that IDH's interest bearing debt12 (excluding accrued interest) decreased during 1H 2025 to reach EGP 179 million as at 30 June 2025, from EGP 265 million at year-end 2024. The decline comes as loans related to Biolab and Al-Borg Scan were successfully repaid. Interest Expense Breakdown
IDH booked a foreign exchange loss of EGP 3 million in 1H 2025, compared to a foreign exchange gain of EGP 297 million booked during the same period of the previous year. The foreign exchange loss relates to intercompany balances revaluation in entities where the balance was in a currency different to the functional currency. Taxation Tax expenses, including income and deferred tax, stood at EGP 342 million in 1H 2025, 65% above last year's first half figure. IDH's effective tax rate increased significantly versus the same period of last year, reaching 37% in 1H 2025 versus 30% this time last year. The increase reflects a normalisation in foreign exchange gain recorded during the period. It is important to highlight that there is no tax payable for IDH's two holding-level companies. Taxation Breakdown by Region
IDH recorded net profit of EGP 571 million in 1H 2025, up 19% year-on-year. It is worth noting that last year's bottom-line had been significantly boosted by foreign exchange gains booked by the company during 1H 2024. Meanwhile, the Company's NPM came in at 16% in 1H 2025 compared to 19% in the same period of last year. When controlling for contributions from foreign exchange gains during both years, IDH booked an adjusted net profit of EGP 575 million in 1H 2025, growing 214% year-on-year from EGP 183 million during the first half of last year. The Company's adjusted net profit margin stood at 16% during 1H 2025, up from 7% this time last year. 11Interest expenses on medium-term loans include EGP 9 million (EGP 11 million in 1H 2024) related to the Group's facility with Kuwait Finance House (KFH) - formerly Ahli United Bank (AUB). 12IDH's interest bearing debt as at 30 June 2025 included EGP 177 million (EGP 91 million as at 30 June 2024) related to its facility with Kuwait Finance House (KFH) - formerly Ahli United Bank (AUB) (outstanding loan balances are excluding accrued interest for the period). 13Interest expenses on medium-term loans include EGP 9 million (EGP 11 million in 1H 2024) related to the Group's facility with Kuwait Finance House (KFH) - formerly Ahli United Bank (AUB). 14Foreign exchange gains/losses are included within finance income/costs for both periods. | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Assets Property, Plant and Equipment (PPE) IDH recorded PPE cost of EGP 3,225 million as at 30 June 2025, up from the EGP 3,104 million as at year-end 2024. The rise in CAPEX as a share of revenue in the six-month period largely reflects the addition of new branches and the renovation of existing branches. Total CAPEX Addition Breakdown - 1H 2025
Net trade receivables at 30 June 2025 stood at EGP 963 million, up from EGP 804 million as at year-end 2024. However, IDH's net receivables' Days on Hand booked 129 days, down from 139 days at the end of 2024. Meanwhile, provision charges for doubtful accounts in 1H 2025 stood at EGP 18 million, largely unchanged compared to EGP 17 million in 1H 2024. Inventory At 30 June 2025, IDH booked an inventory balance of EGP 370 million, up 16% compared to inventory booked at year-end 2024. On the other hand, Days Inventory Outstanding (DIO) declined to 94 days, from 105 days at 31 December 2024. The decline in DIO reflects accelerated sales during the second quarter of the year following the seasonal Ramadan slowdown in March. Cash and Net Debt Cash balances and financial assets at amortised cost at 30 June 2025 reached EGP 1,708 million, down marginally from EGP 1,716 million at year-end 2024.
*If excluding Lease Liabilities Property (IFRS 16), IDH would have recorded net cash of EGP 1,273 million. **Includes accrued finance cost. Lease liabilities and financial obligations on propertyrecorded EGP 935 million at 30 June 2025, largely unchanged versus the figure recorded at year-end 2024. Meanwhile, financial obligations related to equipment recorded at EGP 241 million as at 30 June 2025, with the decline versus the balance at the end of the previous year reflecting a payment of approximately EGP 22 million and the addition of no new contracts in 2025. Finally, interest bearing debt17 (excluding accrued interest) reached EGP 179 million at the end of the first half of 2025, down from EGP 265 million at year-end 2024. The decline reflects the settlement of the Company's overdraft balance. Liabilities Trade Payable18 Trade payable as of 30 June 2025 stood at EGP 299 million, down from EGP 320 million at the end of 2024. Similarly, Days Payable Outstanding (DPO) came in at 85 days, down from 90 days at 31 December 2024. Put Option The put option current liability stood at EGP 733 million as at 30 June 2025, up versus the EGP 532 million at 31 December 2024, and is related to both: · The option granted in 2011 to Dr. Amid, Biolab's CEO, to sell his stake (40%) to IDH. The put option is in the money and exercisable since 2016 and is calculated as seven times Biolab's LTM EBITDA minus net debt. · The option granted in 2018 to the International Finance Corporation from Dynasty - shareholders in Echo Lab - and it is exercisable in 2024. The put option is calculated based on fair market value (FMV). It is important to note that the put option previously included as part of the agreement between IDH, Biolab and Izhoor in Saudi Arabia has been removed following IDH's acquisition of Izhoor's entire 49% stake in Biolab KSA, which was concluded in December 2024. Biolab KSA is now owned 79% by IDH and 21% by its Jordanian subsidiary Biolab. Dividends The Board of Directors has recommended that a dividend of USD 10 million, or USD 0.017 per share, should be paid to shareholders who appear on the register as of 12 September 2025, with an ex-dividend date of 11 September 2025. The payment date for the dividend will be 3 October 2025. 15The net cash/(debt) balance is calculated as cash and cash equivalent balances including financial assets at amortised cost, less interest-bearing debt (medium term loans), finance lease and right-of-use liabilities. 16It is worth noting that some term deposits and treasury bills cannot be accessed for over three months and are therefore not treated as cash. Term deposits which cannot be accessed for over three months stood at EGP 333 million at 30 June 2025 (2024: EGP 468 million). Meanwhile, treasury bills not accessible for over three months stood at EGP 76 million (2024: EGP 60 million). 17IDH'sinterest bearing debt as at 30 June 2025 included EGP 9 million to its facility with Kuwait Finance House (KFH) - formerly Ahli United Bank (AUB) (outstanding loan balances are excluding accrued interest for the period). 18Accounts payable is calculated based on average payables at the end of each period. |