MSM:BWPC Income Statement

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

Millions OMR. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Operating Revenue	31.21	30.81	25.67	13.34	14.67	39.56
Other Revenue	0.09	0.09	-	-	-	-
Revenue	31.29	30.89	25.67	13.34	14.67	39.56
Revenue Growth (YoY)	3.74%	20.36%	92.41%	-9.08%	-62.91%	-22.08%
Selling, General & Admin	0.07	0.08	0.05	0.04	0.06	0.37
Depreciation & Amortization	0.01	0	0	0.01	0.02	0.03
Other Operating Expenses	26.71	26.95	22.34	11.87	15.39	28.1
Total Operating Expenses	26.78	27.03	22.39	11.93	15.46	28.5
Operating Income	4.51	3.86	3.28	1.41	-0.79	11.06
Interest Expense	-1.93	-1.9	-1.12	-1.11	-1.47	-2.07
Interest Income	0.08	0.07	0.01	-	0.02	0.05
Net Interest Expense	-1.85	-1.84	-1.12	-1.11	-1.45	-2.02
Other Non-Operating Income (Expenses)	-0.48	-0.48	-0.01	-0.2	-	-0
EBT Excluding Unusual Items	2.18	1.55	2.16	0.11	-2.24	9.03
Gain (Loss) on Sale of Assets	0	0.01	-	0.18	0	-
Asset Writedown	-	-	0.73	-	-	-
Insurance Settlements	-	-	-	-	-	1.18
Pretax Income	2.19	1.56	2.89	0.29	-2.24	10.21
Income Tax Expense	0.34	0.31	0.18	-0.07	0.03	1.54
Net Income	1.85	1.26	2.7	0.36	-2.26	8.67
Net Income to Common	1.85	1.26	2.7	0.36	-2.26	8.67
Net Income Growth	-5.81%	-53.57%	646.74%	-	-	-
Shares Outstanding (Basic)	160	160	160	160	160	160
Shares Outstanding (Diluted)	160	160	160	160	160	160
EPS (Basic)	0.01	0.01	0.02	0.00	-0.01	0.05
EPS (Diluted)	0.01	0.01	0.02	0.00	-0.01	0.05
EPS Growth	-3.75%	-53.58%	646.84%	-	-	-
Free Cash Flow	9.68	9.16	-5.9	1.09	6.91	10.71
Free Cash Flow Per Share	0.06	0.06	-0.04	0.01	0.04	0.07
Dividend Per Share	0.041	0.041	0.032	-	-	-
Dividend Growth	28.84%	28.84%	-	-	-	-
Profit Margin	5.91%	4.06%	10.54%	2.71%	-15.42%	21.92%
Free Cash Flow Margin	30.94%	29.66%	-22.99%	8.18%	47.12%	27.07%
EBITDA	9.69	9.05	7.02	5.2	3.04	17.66
EBITDA Margin	30.96%	29.31%	27.37%	38.98%	20.71%	44.65%
D&A For EBITDA	5.17	5.19	3.75	3.79	3.83	6.6
EBIT	4.51	3.86	3.28	1.41	-0.79	11.06
EBIT Margin	14.42%	12.51%	12.77%	10.59%	-5.39%	27.96%
Effective Tax Rate	15.51%	19.60%	6.29%	-	-	15.05%

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