MSM:NDTI Balance Sheet

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
Cash & Equivalents	-	0.22	0.91	1.32	0.67	0.52
Short-Term Investments	-	0.01	0.01	-	-	-
Cash & Short-Term Investments	0.23	0.23	0.92	1.32	0.67	0.52
Cash Growth	-63.52%	-74.95%	-30.55%	96.70%	28.44%	-45.82%
Accounts Receivable	-	6.3	6.01	7.11	6.01	5.58
Other Receivables	-	0.03	0.03	0.04	0.07	0.04
Receivables	-	6.33	6.04	7.15	6.09	5.62
Inventory	-	5.45	5.62	3.55	4.37	4.04
Prepaid Expenses	-	0.18	0.03	0.03	0.04	0.04
Other Current Assets	-	0.23	0.44	0.14	0.04	0.27
Total Current Assets	-	12.42	13.06	12.2	11.21	10.49
Property, Plant & Equipment	-	19.99	19.7	18.16	18.64	19.27
Other Long-Term Assets	-	-	-	-	-	0.01
Total Assets	-	32.42	32.76	30.36	29.85	29.77
Accounts Payable	-	2.82	2.79	2.99	3.05	2.99
Accrued Expenses	-	2.39	2.68	2.86	2.34	1.73
Short-Term Debt	-	4.2	3.5	2.98	4	4
Current Portion of Leases	-	0.14	0.11	0.16	0.13	0.13
Current Income Taxes Payable	-	0.12	0.31	0.21	0.02	0.02
Other Current Liabilities	-	0.61	0.78	0.65	0.43	0.35
Total Current Liabilities	-	10.28	10.18	9.84	9.98	9.22
Long-Term Leases	-	2.34	2.25	1.01	1.08	1.1
Pension & Post-Retirement Benefits	-	0.86	0.77	0.78	0.63	0.77
Long-Term Deferred Tax Liabilities	-	1.9	1.95	2.01	2.1	2.18
Total Liabilities	-	15.39	15.15	13.64	13.79	13.27
Common Stock	-	2	2	2	2	1.7
Additional Paid-In Capital	-	0.36	0.36	0.36	0.36	0.36
Retained Earnings	-	3.77	4.35	3.46	2.8	3.54
Comprehensive Income & Other	-	10.89	10.89	10.89	10.89	10.89
Shareholders' Equity	17.03	17.03	17.61	16.71	16.06	16.5
Total Liabilities & Equity	-	32.42	32.76	30.36	29.85	29.77
Total Debt	6.68	6.68	5.87	4.15	5.22	5.22
Net Cash (Debt)	-6.45	-6.45	-4.95	-2.83	-4.54	-4.7
Net Cash Per Share	-0.31	-0.31	-0.24	-0.13	-0.22	-0.22
Filing Date Shares Outstanding	21	21	21	21	21	21
Total Common Shares Outstanding	21	21	21	21	21	21
Working Capital	-	2.14	2.88	2.36	1.23	1.26
Book Value Per Share	0.81	0.81	0.84	0.80	0.76	0.79
Tangible Book Value	17.03	17.03	17.61	16.71	16.06	16.5
Tangible Book Value Per Share	0.81	0.81	0.84	0.80	0.76	0.79
Land	-	13.5	13.5	13.5	13.5	13.5
Buildings	-	5.17	4.47	4.42	4.41	4.96
Machinery	-	10.26	9.75	9.24	9.1	9.07
Construction In Progress	-	0.13	0.43	0.01	0.02	0.01

Updated Mar 31, 2026. Source: S&P Global Market Intelligence. Standard template. Financial Sources.