MSM:DBIH 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	0.45	0.3	0.3	0.14	0.08	0.09
Other Revenue	0.07	0.07	0.01	-0	-0.03	0.17
Revenue	0.52	0.37	0.31	0.14	0.05	0.26
Revenue Growth (YoY)	61.65%	19.87%	122.68%	205.07%	-82.33%	-20.76%
Cost of Revenue	0.17	0.17	0.14	0.05	-	-
Gross Profit	0.36	0.2	0.17	0.09	0.05	0.26
Selling, General & Admin	0	0	0	0	0.01	0.01
Other Operating Expenses	0.26	0.26	0.27	0.26	0.2	0.19
Operating Expenses	0.26	0.26	0.27	0.27	0.22	0.21
Operating Income	0.09	-0.06	-0.1	-0.18	-0.17	0.05
Interest Expense	-0.02	-0.02	-0.03	-0.02	-0.01	-0.01
Other Non Operating Income (Expenses)	-0	-0	-0	-0	-0	-0
EBT Excluding Unusual Items	0.07	-0.09	-0.12	-0.21	-0.18	0.04
Gain (Loss) on Sale of Investments	-0.01	-	-	-	-	-
Gain (Loss) on Sale of Assets	-	-	-	-	-	0
Pretax Income	0.06	-0.09	-0.12	-0.21	-0.18	0.04
Income Tax Expense	0	0	0	0.01	-0	0
Earnings From Continuing Operations	0.05	-0.09	-0.13	-0.22	-0.18	0.04
Minority Interest in Earnings	0.02	0.02	0.01	0.03	0.01	0
Net Income	0.07	-0.07	-0.12	-0.19	-0.17	0.04
Net Income to Common	0.07	-0.07	-0.12	-0.19	-0.17	0.04
Shares Outstanding (Basic)	30	30	30	30	30	30
Shares Outstanding (Diluted)	30	30	30	30	30	30
EPS (Basic)	0.00	-0.00	-0.00	-0.01	-0.01	0.00
EPS (Diluted)	0.00	-0.00	-0.00	-0.01	-0.01	0.00
Free Cash Flow	-	-0.04	-0.1	-0.24	-0.14	-0.08
Free Cash Flow Per Share	-	-0.00	-0.00	-0.01	-0.01	-0.00
Gross Margin	68.34%	53.53%	55.59%	62.45%	100.00%	100.00%
Operating Margin	18.07%	-16.88%	-30.55%	-127.51%	-369.30%	20.93%
Profit Margin	13.76%	-19.40%	-37.15%	-133.87%	-369.50%	15.99%
Free Cash Flow Margin	-	-10.10%	-32.31%	-174.23%	-307.14%	-29.20%
EBITDA	0.12	-0.04	-0.07	-0.16	-0.16	0.06
EBITDA Margin	22.96%	-10.08%	-22.65%	-113.13%	-	24.26%
D&A For EBITDA	0.03	0.03	0.02	0.02	0.01	0.01
EBIT	0.09	-0.06	-0.1	-0.18	-0.17	0.05
EBIT Margin	18.07%	-16.88%	-30.55%	-127.51%	-	20.93%
Effective Tax Rate	3.88%	-	-	-	-	9.46%
Advertising Expenses	-	0	0	0	0	0

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