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	179.51	110.14	0.15	0.33	0.34	0.31
Revenue	179.51	110.14	0.15	0.33	0.34	0.31
Revenue Growth (YoY)	84768.39%	73325.43%	-54.98%	-2.76%	11.52%	16.99%
Cost of Revenue	109.73	54.32	-	-	-	-
Gross Profit	69.77	55.82	0.15	0.33	0.34	0.31
Selling, General & Admin	10.71	10.71	2.09	2.49	2.1	1.86
Other Operating Expenses	39.35	39.35	-0.78	1.45	-4.14	-4.54
Operating Expenses	51.98	51.98	1.46	4.1	-1.85	-2.51
Operating Income	17.8	3.84	-1.31	-3.77	2.2	2.81
Interest Expense	-13.08	-11.52	-6.63	-7.51	-6.72	-9.4
Interest & Investment Income	3.52	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)	-0.33	-0.33	-	-	-	-
EBT Excluding Unusual Items	30.58	16.2	8.43	7.8	9.85	3.89
Other Unusual Items	3.01	3.01	-	-	-	-
Pretax Income	33.59	19.21	8.43	7.8	9.85	3.89
Income Tax Expense	0.13	0.13	0.14	0.04	0.16	0
Earnings From Continuing Operations	33.46	19.09	8.29	7.76	9.69	3.88
Minority Interest in Earnings	-2.69	-0.75	-	-	-	-
Net Income	30.78	18.34	8.29	7.76	9.69	3.88
Net Income to Common	30.78	18.34	8.29	7.76	9.69	3.88
Net Income Growth	246.77%	121.26%	6.82%	-19.94%	149.47%	-91.05%
Shares Outstanding (Basic)	458	418	409	409	409	334
Shares Outstanding (Diluted)	458	418	409	409	409	334
Shares Change (YoY)	11.99%	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	213.26%	119.42%	5.50%	-19.94%	103.58%	-93.07%
Free Cash Flow	-	-13.21	-6.52	5.01	8.85	5.14
Free Cash Flow Per Share	-	-0.03	-0.02	0.01	0.02	0.01
Dividend Per Share	0.004	0.004	-	0.003	-	-
Gross Margin	38.87%	50.68%	100.00%	100.00%	100.00%	100.00%
Operating Margin	9.91%	3.49%	-870.59%	-1130.60%	640.85%	915.59%
Profit Margin	17.14%	16.65%	5524.65%	2328.37%	2828.10%	1264.27%
Free Cash Flow Margin	-	-11.99%	-4349.77%	1503.25%	2583.18%	1672.10%
EBITDA	20.62	6.13	-1.18	-3.6	2.38	2.99
EBITDA Margin	11.49%	5.57%	-	-	694.82%	972.96%
D&A For EBITDA	2.83	2.29	0.13	0.16	0.18	0.18
EBIT	17.8	3.84	-1.31	-3.77	2.2	2.81
EBIT Margin	9.91%	3.49%	-	-	640.85%	915.59%
Effective Tax Rate	0.38%	0.67%	1.67%	0.50%	1.63%	0.03%
Advertising Expenses	-	1.61	-	-	-	-

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