MSM:MSPW 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	19.82	19.43	18.47	18.73	18.47	18.18
Revenue Growth (YoY)	7.34%	5.23%	-1.42%	1.39%	1.63%	2.94%
Depreciation & Amortization	2.01	2.01	2.01	2.01	2	1.99
Other Operating Expenses	12.27	11.91	10.69	11.36	10.33	9.52
Total Operating Expenses	14.27	13.92	12.7	13.37	12.33	11.51
Operating Income	5.55	5.51	5.77	5.36	6.15	6.67
Interest Expense	-2.68	-2.7	-2.87	-3.06	-3	-3.03
Interest Income	-	-	-	-	-	0.02
Net Interest Expense	-2.68	-2.7	-2.87	-3.06	-3	-3.01
Other Non-Operating Income (Expenses)	-0.04	-0.04	-0.02	-0.02	-0.02	-0.02
EBT Excluding Unusual Items	2.83	2.77	2.87	2.28	3.12	3.64
Pretax Income	2.83	2.77	2.87	2.28	3.12	3.64
Income Tax Expense	0.42	0.41	0.48	0.33	0.47	0.55
Net Income	2.41	2.36	2.39	1.94	2.65	3.1
Net Income to Common	2.41	2.36	2.39	1.94	2.65	3.1
Net Income Growth	-1.65%	-1.15%	22.80%	-26.54%	-14.46%	32.55%
Shares Outstanding (Basic)	70	70	70	70	70	70
Shares Outstanding (Diluted)	70	70	70	70	70	70
EPS (Basic)	0.03	0.03	0.03	0.03	0.04	0.04
EPS (Diluted)	0.03	0.03	0.03	0.03	0.04	0.04
EPS Growth	-1.65%	-1.15%	22.80%	-26.54%	-14.46%	33.24%
Free Cash Flow	5.6	5.78	9.03	10.18	6.46	7.79
Free Cash Flow Per Share	0.08	0.08	0.13	0.14	0.09	0.11
Dividend Per Share	0.028	0.028	0.028	0.028	0.030	0.028
Dividend Growth	-	-	-	-7.38%	7.97%	-
Profit Margin	12.15%	12.15%	12.93%	10.38%	14.33%	17.03%
Free Cash Flow Margin	28.25%	29.76%	48.90%	54.37%	34.95%	42.84%
EBITDA	7.55	7.51	7.77	7.36	8.14	8.65
EBITDA Margin	38.10%	38.67%	42.10%	39.31%	44.06%	47.60%
D&A For EBITDA	2	2	2	2	1.99	1.99
EBIT	5.55	5.51	5.77	5.36	6.15	6.67
EBIT Margin	28.00%	28.36%	31.25%	28.63%	33.28%	36.68%
Effective Tax Rate	14.82%	14.86%	16.87%	14.69%	15.16%	15.00%