MSM:DFIN 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
Revenue	106.29	101.99	81.69	56.71	36.83	39.89
Revenue Growth (YoY)	16.15%	24.85%	44.04%	53.97%	-7.65%	-1.26%
Cost of Revenue	90.45	86.33	70.08	49.99	32.66	35.29
Gross Profit	15.84	15.66	11.61	6.72	4.17	4.6
Selling, General & Admin	12.7	12.78	11.34	8.12	7.76	7.19
Other Operating Expenses	-0.81	-0.81	-0.7	-1.56	-1.61	-0.13
Operating Expenses	11.89	11.97	10.65	6.56	6.15	7.06
Operating Income	3.95	3.69	0.97	0.16	-1.98	-2.46
Interest Expense	-1.97	-2.11	-2.21	-1.99	-1.66	-1.35
Interest & Investment Income	0.59	0.21	0.11	0.11	0.18	0.22
Earnings From Equity Investments	-0.09	-0.11	0.01	0.18	1.01	0.11
EBT Excluding Unusual Items	2.48	1.68	-1.13	-1.54	-2.46	-3.48
Gain (Loss) on Sale of Investments	-	-	-	0.93	-	-
Gain (Loss) on Sale of Assets	-	-	-0.02	0	0.01	0.06
Asset Writedown	-	-	-	-	-	0.09
Pretax Income	2.5	1.71	-1.1	-0.48	-2.44	-3.32
Income Tax Expense	0.02	-0.07	0.23	-0.07	0.41	0.01
Earnings From Continuing Operations	2.48	1.78	-1.32	-0.41	-2.85	-3.33
Earnings From Discontinued Operations	-1.55	-1.55	-2.85	-	-	-
Net Income to Company	0.93	0.23	-4.18	-0.41	-2.85	-3.33
Minority Interest in Earnings	0.06	0.06	0.08	0.1	0.09	0.18
Net Income	0.99	0.29	-4.09	-0.32	-2.76	-3.14
Net Income to Common	0.99	0.29	-4.09	-0.32	-2.76	-3.14
Shares Outstanding (Basic)	198	198	198	174	81	81
Shares Outstanding (Diluted)	198	198	198	174	81	81
Shares Change (YoY)	13.41%	-	13.41%	115.60%	-	-
EPS (Basic)	0.01	0.00	-0.02	-0.00	-0.03	-0.04
EPS (Diluted)	0.01	0.00	-0.02	-0.00	-0.03	-0.04
Free Cash Flow	-	4.23	-10.46	4.45	-1.7	-1.21
Free Cash Flow Per Share	-	0.02	-0.05	0.03	-0.02	-0.01
Gross Margin	14.90%	15.35%	14.22%	11.85%	11.32%	11.53%
Operating Margin	3.72%	3.62%	1.19%	0.28%	-5.38%	-6.17%
Profit Margin	0.93%	0.28%	-5.01%	-0.56%	-7.48%	-7.88%
Free Cash Flow Margin	-	4.15%	-12.80%	7.84%	-4.62%	-3.02%
EBITDA	7.23	7.07	4.9	1.35	-0.51	-0.71
EBITDA Margin	6.80%	6.93%	6.00%	2.38%	-1.37%	-1.77%
D&A For EBITDA	3.28	3.38	3.93	1.19	1.48	1.76
EBIT	3.95	3.69	0.97	0.16	-1.98	-2.46
EBIT Margin	3.72%	3.62%	1.19%	0.28%	-5.38%	-6.17%
Effective Tax Rate	0.81%	-	-	-	-	-
Revenue as Reported	4.3	-	-	-	-	-
Advertising Expenses	-	0.48	0.08	0.16	0.08	0.19

Updated Mar 31, 2026. Source: S&P Global Market Intelligence. Standard template. Financial Sources.