The National Detergent Company SAOG (MSM:NDTI)

MSM:NDTI Income Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	24.97	24.52	21.18	19.64	17.77	20.4
Revenue Growth (YoY)	2.69%	15.76%	7.84%	10.54%	-12.88%	3.59%
Cost of Revenue	17.2	16.01	14.38	15.2	13.21	14.39
Gross Profit	7.77	8.51	6.8	4.44	4.56	6.01
Selling, General & Admin	6.58	6.58	5.75	4.72	4.41	4.76
Other Operating Expenses	-0.03	-0.03	-0.02	-0.06	-0.09	-0.04
Operating Expenses	6.54	6.54	5.73	4.67	4.32	4.71
Operating Income	1.23	1.96	1.07	-0.22	0.24	1.3
Interest Expense	-0.33	-0.33	-0.3	-0.32	-0.3	-0.25
Interest & Investment Income	-	-	-	-	0	0
EBT Excluding Unusual Items	0.9	1.64	0.77	-0.54	-0.06	1.05
Gain (Loss) on Sale of Assets	0.01	0.01	0	0.05	-	-
Pretax Income	0.91	1.64	0.77	-0.5	-0.06	1.05
Income Tax Expense	0.25	0.25	0.11	-0.06	-0	0.16
Net Income	0.66	1.39	0.66	-0.44	-0.06	0.89
Net Income to Common	0.66	1.39	0.66	-0.44	-0.06	0.89
Net Income Growth	-52.86%	111.95%	-	-	-	43.70%
Shares Outstanding (Basic)	20	20	20	20	20	20
Shares Outstanding (Diluted)	20	20	20	20	20	20
EPS (Basic)	0.03	0.07	0.03	-0.02	-0.00	0.04
EPS (Diluted)	0.03	0.07	0.03	-0.02	-0.00	0.04
EPS Growth	-52.92%	111.95%	-	-	-	43.70%
Free Cash Flow	-	0	2.12	0.39	-0.12	2.19
Free Cash Flow Per Share	-	-	0.11	0.02	-0.01	0.11
Dividend Per Share	-	0.050	0.025	-	-	0.043
Dividend Growth	-	100.00%	-	-	-	10.97%
Gross Margin	31.11%	34.69%	32.09%	22.62%	25.66%	29.47%
Operating Margin	4.91%	8.00%	5.05%	-1.14%	1.32%	6.35%
Profit Margin	2.63%	5.68%	3.10%	-2.24%	-0.33%	4.37%
Free Cash Flow Margin	-	0.02%	10.00%	1.99%	-0.69%	10.75%
EBITDA	1.79	2.58	1.73	0.42	0.91	2
EBITDA Margin	7.18%	10.51%	8.19%	2.13%	5.11%	9.82%
D&A For EBITDA	0.57	0.62	0.66	0.64	0.67	0.71
EBIT	1.23	1.96	1.07	-0.22	0.24	1.3
EBIT Margin	4.91%	8.00%	5.05%	-1.14%	1.32%	6.35%
Effective Tax Rate	27.41%	15.13%	14.80%	-	-	15.00%
Advertising Expenses	-	3.65	2.93	2.16	1.89	2.22

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.