Abraj Energy Services SAOG (MSM:ABRJ)

MSM:ABRJ Income Statement

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

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Revenue	146.41	147.19	151.65	144.35	137.04	124.51
Revenue Growth (YoY)	-1.87%	-2.94%	5.06%	5.33%	10.06%	18.37%
Cost of Revenue	110.63	111.03	113.67	111.43	103.63	92.58
Gross Profit	35.78	36.16	37.98	32.92	33.41	31.93
Selling, General & Admin	9.13	9.13	10.26	7.27	6.87	5.15
Other Operating Expenses	-0.08	-0.15	-0.79	0.73	1.35	0
Operating Expenses	9.05	8.98	9.48	8	8.22	5.15
Operating Income	26.73	27.18	28.5	24.92	25.19	26.78
Interest Expense	-5.77	-5.77	-5.63	-5.79	-6.04	-4.11
Interest & Investment Income	0.03	0.03	0.04	0.12	0.57	0.23
Other Non Operating Income (Expenses)	-0.2	-0.2	-0.25	-0.51	-0.31	-0.2
EBT Excluding Unusual Items	20.8	21.24	22.67	18.74	19.41	22.7
Gain (Loss) on Sale of Assets	-	-	-	-	-	-0.55
Asset Writedown	-0.42	-0.42	-2.71	0.76	-	-0.64
Pretax Income	20.38	20.82	19.96	19.5	19.41	21.51
Income Tax Expense	3.15	3.15	3.09	2.94	2.89	3.1
Net Income	17.23	17.67	16.87	16.56	16.52	18.41
Net Income to Common	17.23	17.67	16.87	16.56	16.52	18.41
Net Income Growth	8.86%	4.74%	1.87%	0.25%	-10.29%	63.31%
Shares Outstanding (Basic)	770	770	770	770	770	770
Shares Outstanding (Diluted)	770	770	770	770	770	770
EPS (Basic)	0.02	0.02	0.02	0.02	0.02	0.02
EPS (Diluted)	0.02	0.02	0.02	0.02	0.02	0.02
EPS Growth	8.92%	4.74%	1.86%	2.39%	-12.16%	-
Free Cash Flow	-	11.83	10.22	14.31	18.4	-1.19
Free Cash Flow Per Share	-	0.01	0.01	0.02	0.02	-0.00
Dividend Per Share	0.017	0.017	0.022	0.021	0.020	0.072
Dividend Growth	-24.88%	-24.88%	5.99%	6.00%	-72.11%	63.25%
Gross Margin	24.44%	24.57%	25.05%	22.80%	24.38%	25.64%
Operating Margin	18.26%	18.46%	18.80%	17.26%	18.38%	21.51%
Profit Margin	11.77%	12.01%	11.13%	11.47%	12.05%	14.79%
Free Cash Flow Margin	-	8.04%	6.74%	9.91%	13.43%	-0.95%
EBITDA	48	48.24	48.82	44.24	44.47	44.39
EBITDA Margin	32.78%	32.78%	32.19%	30.65%	32.45%	35.65%
D&A For EBITDA	21.26	21.07	20.32	19.32	19.28	17.61
EBIT	26.73	27.18	28.5	24.92	25.19	26.78
EBIT Margin	18.26%	18.46%	18.80%	17.26%	18.38%	21.51%
Effective Tax Rate	15.48%	15.15%	15.48%	15.05%	14.89%	14.41%
Advertising Expenses	-	0.26	0.2	0.08	0.22	0.03

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