Dhofar International Development & Investment SAOG (MSM:DIDI)
Oman · Delayed Price · Currency is OMR 0.2980
+0.0050 (1.71%)
At close: Jun 25, 2026
MSM:DIDI 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 | 176.56 | 110.14 | 0.15 | 0.33 | 0.34 | 0.31 |
| 176.56 | 110.14 | 0.15 | 0.33 | 0.34 | 0.31 | |
Revenue Growth (YoY) | - | 73325.43% | -54.98% | -2.76% | 11.52% | 16.99% |
Cost of Revenue | 82.27 | 54.32 | - | - | - | - |
Gross Profit | 94.29 | 55.82 | 0.15 | 0.33 | 0.34 | 0.31 |
Selling, General & Admin | 46.99 | 10.71 | 2.09 | 2.49 | 2.1 | 1.86 |
Other Operating Expenses | 28.3 | 39.35 | -0.78 | 1.45 | -4.14 | -4.54 |
Operating Expenses | 77.61 | 51.98 | 1.46 | 4.1 | -1.85 | -2.51 |
Operating Income | 16.68 | 3.84 | -1.31 | -3.77 | 2.2 | 2.81 |
Interest Expense | -13.42 | -11.52 | -6.63 | -7.51 | -6.72 | -9.4 |
Interest & Investment Income | 5.91 | 3.52 | 1.71 | 1.57 | 1.71 | 2.16 |
Earnings From Equity Investments | 22.68 | 20.69 | 14.66 | 17.51 | 12.67 | 8.31 |
Other Non Operating Income (Expenses) | -0.39 | -0.33 | - | - | - | - |
EBT Excluding Unusual Items | 31.45 | 16.2 | 8.43 | 7.8 | 9.85 | 3.89 |
Other Unusual Items | 3.01 | 3.01 | - | - | - | - |
Pretax Income | 34.46 | 19.21 | 8.43 | 7.8 | 9.85 | 3.89 |
Income Tax Expense | 0.67 | 0.13 | 0.14 | 0.04 | 0.16 | 0 |
Earnings From Continuing Operations | 33.79 | 19.09 | 8.29 | 7.76 | 9.69 | 3.88 |
Minority Interest in Earnings | -2.77 | -0.75 | - | - | - | - |
Net Income | 31.02 | 18.34 | 8.29 | 7.76 | 9.69 | 3.88 |
Net Income to Common | 31.02 | 18.34 | 8.29 | 7.76 | 9.69 | 3.88 |
Net Income Growth | 249.53% | 121.26% | 6.82% | -19.94% | 149.47% | -91.05% |
Shares Outstanding (Basic) | 440 | 418 | 409 | 409 | 409 | 334 |
Shares Outstanding (Diluted) | 440 | 418 | 409 | 409 | 409 | 334 |
Shares Change (YoY) | 7.41% | 2.10% | - | - | 22.54% | 29.09% |
EPS (Basic) | 0.07 | 0.04 | 0.02 | 0.02 | 0.02 | 0.01 |
EPS (Diluted) | 0.07 | 0.04 | 0.02 | 0.02 | 0.02 | 0.01 |
EPS Growth | 229.14% | 119.42% | 5.50% | -19.94% | 103.58% | -93.07% |
Free Cash Flow | -15.84 | -13.21 | -6.52 | 5.01 | 8.85 | 5.14 |
Free Cash Flow Per Share | -0.04 | -0.03 | -0.02 | 0.01 | 0.02 | 0.01 |
Dividend Per Share | 0.004 | 0.004 | - | 0.003 | - | - |
Gross Margin | 53.41% | 50.68% | 100.00% | 100.00% | 100.00% | 100.00% |
Operating Margin | 9.45% | 3.49% | -870.59% | -1130.60% | 640.85% | 915.59% |
Profit Margin | 17.57% | 16.65% | 5524.65% | 2328.37% | 2828.10% | 1264.27% |
Free Cash Flow Margin | -8.97% | -11.99% | -4349.77% | 1503.25% | 2583.18% | 1672.10% |
EBITDA | 19.96 | 6.13 | -1.18 | -3.6 | 2.38 | 2.99 |
EBITDA Margin | 11.30% | 5.57% | - | - | 694.82% | 972.96% |
D&A For EBITDA | 3.28 | 2.29 | 0.13 | 0.16 | 0.18 | 0.18 |
EBIT | 16.68 | 3.84 | -1.31 | -3.77 | 2.2 | 2.81 |
EBIT Margin | 9.45% | 3.49% | - | - | 640.85% | 915.59% |
Effective Tax Rate | 1.93% | 0.67% | 1.67% | 0.50% | 1.63% | 0.03% |
Advertising Expenses | - | 1.61 | - | - | - | - |