MSM:FSCI Cash Flow 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
Net Income	0.28	0.1	-0.1	-0.31	-0.01	-0.05
Depreciation & Amortization, Total	0.01	0.01	0.01	0.01	0	0
Gain (Loss) On Sale of Investments	0.03	0.05	0.02	0.05	0.01	-
Change in Accounts Receivable	-0.61	-0.22	0.34	-0.06	0.14	-0.19
Change in Accounts Payable	4.93	0.7	0.98	-0.02	-0.33	-0.1
Other Operating Activities	0.09	0.09	0.05	0.05	0.03	-0.01
Operating Cash Flow	4.76	0.74	1.3	-0.26	-0.16	-0.34
Capital Expenditures	-0.01	-0.01	-0	-0	-0.01	-0
Sale (Purchase) of Intangibles	-0.01	-0.01	-0.01	-0.01	-0.01	-0
Investment in Securities	0.05	0.08	-0.19	-0.06	-	-
Investing Cash Flow	0.03	0.06	-0.21	-0.07	-0.01	-0.01
Short-Term Debt Issued	-	0.08	-	0.68	-	-
Total Debt Issued	0.08	0.08	-	0.68	-	-
Short-Term Debt Repaid	-	-	-0.31	-	-	-
Total Debt Repaid	-	-	-0.31	-	-	-
Net Debt Issued (Repaid)	0.08	0.08	-0.31	0.68	-	-
Other Financing Activities	-0.1	-0.09	-0.04	-0.05	-0.03	-0.02
Financing Cash Flow	-0.02	-0.01	-0.35	0.63	-0.03	-0.02
Net Cash Flow	3.2	0.79	0.75	0.29	-0.21	-0.37
Free Cash Flow	4.75	0.73	1.3	-0.27	-0.16	-0.35
Free Cash Flow Growth	543.91%	-43.84%	-	-	-	-
Free Cash Flow Margin	643.24%	130.93%	371.40%	-127.83%	-47.71%	-131.71%
Free Cash Flow Per Share	0.24	0.04	0.07	-0.01	-0.01	-0.02
Cash Interest Paid	0.08	0.07	0.04	0.05	0.03	0.02

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