Musandam Power Company SAOG (MSM: MSPW)

MSM:MSPW Income Statement

Financials in millions OMR. Fiscal year is January - December.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	18.47	18.73	18.47	18.18	17.66
Revenue Growth (YoY)	-1.42%	1.39%	1.63%	2.94%	-1.99%
Selling, General & Admin	-	-	-	-	0.37
Depreciation & Amortization	-	2.01	2	1.99	0.02
Provision for Bad Debts	-	-	-	-	0.02
Other Operating Expenses	15.95	11.36	10.33	9.52	11.31
Total Operating Expenses	15.95	13.37	12.33	11.51	11.73
Operating Income	2.52	5.36	6.15	6.67	5.93
Interest Expense	-	-3.06	-3	-3.03	-3.15
Interest Income	-	-	-	0.02	0.03
Net Interest Expense	-	-3.06	-3	-3.01	-3.12
Other Non-Operating Income (Expenses)	-	-0.02	-0.02	-0.02	-0.02
EBT Excluding Unusual Items	2.52	2.28	3.12	3.64	2.8
Pretax Income	2.52	2.28	3.12	3.64	2.8
Income Tax Expense	-	0.33	0.47	0.55	0.46
Net Income	2.52	1.94	2.65	3.1	2.34
Net Income to Common	2.52	1.94	2.65	3.1	2.34
Net Income Growth	29.63%	-26.54%	-14.46%	32.55%	-11.45%
Shares Outstanding (Basic)	70	70	70	70	70
Shares Outstanding (Diluted)	70	70	70	70	70
EPS (Basic)	0.04	0.03	0.04	0.04	0.03
EPS (Diluted)	0.04	0.03	0.04	0.04	0.03
EPS Growth	29.63%	-26.54%	-14.46%	33.24%	-11.91%
Free Cash Flow	-	10.18	6.46	7.79	3.01
Free Cash Flow Per Share	-	0.14	0.09	0.11	0.04
Dividend Per Share	-	0.028	0.030	0.028	0.028
Dividend Growth	-	-7.38%	7.97%	0%	100.00%
Profit Margin	13.65%	10.38%	14.33%	17.03%	13.22%
Free Cash Flow Margin	-	54.37%	34.95%	42.84%	17.02%
EBITDA	4.53	7.36	8.14	8.65	7.93
EBITDA Margin	24.51%	39.31%	44.06%	47.60%	44.89%
D&A For EBITDA	2	2	1.99	1.99	2
EBIT	2.52	5.36	6.15	6.67	5.93
EBIT Margin	13.65%	28.63%	33.28%	36.68%	33.59%
Effective Tax Rate	-	14.69%	15.16%	15.00%	16.46%

Source: S&P Capital IQ. Utility template. Financial Sources.