MSM:ABRJ Income Statement

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

Millions OMR. Fiscal year is Jan - Dec.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Revenue	151.65	144.35	137.04	124.51	105.19
Revenue Growth (YoY)	5.06%	5.33%	10.06%	18.37%	-
Cost of Revenue	113.67	111.43	103.63	92.58	80.31
Gross Profit	37.98	32.92	33.41	31.93	24.88
Selling, General & Admin	8.55	7.27	6.87	5.15	7.31
Other Operating Expenses	1.07	0.73	1.35	0	1.14
Operating Expenses	9.62	8	8.22	5.15	8.32
Operating Income	28.36	24.92	25.19	26.78	16.55
Interest Expense	-5.63	-5.79	-6.04	-4.11	-3.44
Interest & Investment Income	0.04	0.12	0.57	0.23	0.46
Other Non Operating Income (Expenses)	-0.11	-0.51	-0.31	-0.2	-0.16
EBT Excluding Unusual Items	22.67	18.74	19.41	22.7	13.42
Gain (Loss) on Sale of Assets	-	-	-	-0.55	-
Asset Writedown	-2.71	0.76	-	-0.64	-
Pretax Income	19.96	19.5	19.41	21.51	13.42
Income Tax Expense	3.09	2.94	2.89	3.1	2.15
Net Income	16.87	16.56	16.52	18.41	11.28
Net Income to Common	16.87	16.56	16.52	18.41	11.28
Net Income Growth	1.87%	0.25%	-10.29%	63.31%	-
Shares Outstanding (Basic)	770	770	770	770	-
Shares Outstanding (Diluted)	770	770	770	770	-
EPS (Basic)	0.02	0.02	0.02	0.02	-
EPS (Diluted)	0.02	0.02	0.02	0.02	-
EPS Growth	1.86%	2.39%	-12.16%	-	-
Free Cash Flow	10.08	14.31	18.4	-1.19	19.25
Free Cash Flow Per Share	0.01	0.02	0.02	-0.00	-
Dividend Per Share	-	0.021	0.020	0.072	0.044
Dividend Growth	-	6.00%	-72.11%	63.25%	-
Gross Margin	25.05%	22.80%	24.38%	25.64%	23.65%
Operating Margin	18.70%	17.26%	18.38%	21.51%	15.74%
Profit Margin	11.13%	11.47%	12.05%	14.79%	10.72%
Free Cash Flow Margin	6.64%	9.91%	13.43%	-0.95%	18.30%
EBITDA	48.68	44.24	44.47	44.39	34.68
EBITDA Margin	32.10%	30.65%	32.45%	35.65%	32.97%
D&A For EBITDA	20.32	19.32	19.28	17.61	18.13
EBIT	28.36	24.92	25.19	26.78	16.55
EBIT Margin	18.70%	17.26%	18.38%	21.51%	15.74%
Effective Tax Rate	15.48%	15.05%	14.89%	14.41%	16.00%
Advertising Expenses	0.2	0.08	0.22	0.03	-

Updated Feb 25, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.