National Biscuit Industries Limited SAOG (MSM:NBII)

VMware Income Statement

Financials in millions OMR. Fiscal year is April - March.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2025	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Jun 30, 2022	Jun 30, 2021
Revenue	19.59	19.69	17.21	14.58	11.83	12.67
Revenue Growth (YoY)	10.64%	14.40%	18.08%	23.19%	-6.63%	-0.17%
Cost of Revenue	16.55	16.68	14.68	13.12	10.38	10.63
Gross Profit	3.04	3.01	2.53	1.46	1.46	2.05
Selling, General & Admin	1.9	1.9	1.65	1.31	1.28	1.29
Other Operating Expenses	-0.02	-0.02	-0.02	-0.03	-0.03	-0.05
Operating Expenses	1.89	1.89	1.62	1.28	1.25	1.25
Operating Income	1.15	1.12	0.9	0.18	0.2	0.8
Interest Expense	-0.04	-0.04	-0.04	-0.03	-0.02	-0.02
Interest & Investment Income	0.01	0.01	-	0.03	0.07	0.14
Currency Exchange Gain (Loss)	0.01	0.01	0.01	0.02	0.03	0.01
Other Non Operating Income (Expenses)	-0.02	-0.02	-0.02	-0.02	-0.01	-0.02
EBT Excluding Unusual Items	1.11	1.08	0.85	0.18	0.27	0.91
Gain (Loss) on Sale of Assets	-	-	0	-	0.01	0.01
Pretax Income	1.11	1.08	0.85	0.18	0.27	0.92
Income Tax Expense	0.16	0.16	0.13	0.04	0.04	0.14
Earnings From Continuing Operations	0.94	0.92	0.72	0.14	0.23	0.78
Net Income	0.94	0.92	0.72	0.14	0.23	0.78
Net Income to Common	0.94	0.92	0.72	0.14	0.23	0.78
Net Income Growth	16.23%	26.62%	412.88%	-39.76%	-70.15%	-10.43%
Shares Outstanding (Basic)	1	1	1	1	1	1
Shares Outstanding (Diluted)	1	1	1	1	1	1
Shares Change (YoY)	-0.05%	-	0.08%	-0.08%	-	-
EPS (Basic)	0.94	0.92	0.72	0.14	0.23	0.78
EPS (Diluted)	0.94	0.92	0.72	0.14	0.23	0.78
EPS Growth	16.29%	26.62%	412.47%	-39.71%	-70.15%	-10.43%
Free Cash Flow	-	2.36	0.06	-1	-2.03	-1.82
Free Cash Flow Per Share	-	2.36	0.06	-1.00	-2.03	-1.82
Dividend Per Share	0.500	0.500	0.250	0.333	0.250	0.150
Dividend Growth	100.00%	100.00%	-25.00%	33.33%	66.67%	-
Gross Margin	15.51%	15.29%	14.68%	9.99%	12.31%	16.14%
Operating Margin	5.88%	5.70%	5.25%	1.20%	1.73%	6.30%
Profit Margin	4.82%	4.65%	4.20%	0.97%	1.98%	6.19%
Free Cash Flow Margin	-	11.99%	0.37%	-6.84%	-17.17%	-14.37%
EBITDA	1.75	1.73	1.47	0.55	0.53	1.14
EBITDA Margin	8.95%	8.80%	8.53%	3.77%	4.51%	8.98%
D&A For EBITDA	0.6	0.61	0.56	0.37	0.33	0.34
EBIT	1.15	1.12	0.9	0.18	0.2	0.8
EBIT Margin	5.88%	5.70%	5.25%	1.20%	1.73%	6.30%
Effective Tax Rate	14.67%	15.05%	14.98%	21.00%	14.73%	14.86%
Advertising Expenses	-	0.15	0.11	-	0.11	0.11

Updated Jan 23, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.