Oman & Emirates Investment Holding Company SAOG (MSM:OEIO)

MSM:OEIO 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
Operating Revenue	-0.17	0.06	0.21	3.23	0.59	0.36
Other Revenue	4.22	2.53	2.11	2.89	3.93	0.46
Revenue	4.05	2.59	2.32	6.12	4.53	0.82
Revenue Growth (YoY)	35.08%	11.75%	-62.11%	35.10%	451.95%	-80.58%
Cost of Revenue	0.05	0.05	0.05	2	0.05	0.05
Gross Profit	4.01	2.54	2.27	4.12	4.48	0.77
Selling, General & Admin	1.4	1.5	1.52	-	1.58	1.74
Other Operating Expenses	-	-	-	1.91	-	-
Operating Expenses	2.01	1.5	1.52	1.91	1.58	1.74
Operating Income	1.99	1.04	0.75	2.21	2.9	-0.97
Interest Expense	-0.41	-0.36	-0.3	-0.52	-0.69	-0.83
Earnings From Equity Investments	-	-	-	-0.07	-	-
Other Non Operating Income (Expenses)	-0.89	-0.6	-0.05	-	-	-0.12
EBT Excluding Unusual Items	0.69	0.09	0.4	1.62	2.21	-1.92
Gain (Loss) on Sale of Investments	-	-	-	-	-0.01	-0.01
Asset Writedown	-0.05	-	-	0.15	-0.03	-
Pretax Income	0.64	0.09	0.4	1.77	2.17	-1.93
Income Tax Expense	0.01	0.01	0.02	0	0.32	-0.1
Earnings From Continuing Operations	0.62	0.07	0.38	1.77	1.85	-1.83
Net Income to Company	0.62	0.07	0.38	1.77	1.85	-1.83
Minority Interest in Earnings	0.72	0.29	-0.2	0.31	-0.32	0.18
Net Income	1.34	0.36	0.18	2.08	1.52	-1.65
Net Income to Common	1.34	0.36	0.18	2.08	1.52	-1.65
Net Income Growth	80.83%	101.79%	-91.37%	36.96%	-	-
Shares Outstanding (Basic)	122	122	122	122	122	122
Shares Outstanding (Diluted)	122	122	122	122	122	122
EPS (Basic)	0.01	0.00	0.00	0.02	0.01	-0.01
EPS (Diluted)	0.01	0.00	0.00	0.02	0.01	-0.01
EPS Growth	80.82%	101.83%	-91.37%	36.96%	-	-
Free Cash Flow	-2.4	-0.16	-0.22	-0.97	-1.38	-0.57
Free Cash Flow Per Share	-0.02	-0.00	-0.00	-0.01	-0.01	-0.01
Dividend Per Share	-	-	-	0.007	-	-
Gross Margin	98.84%	98.18%	97.77%	67.36%	98.93%	93.98%
Operating Margin	49.19%	40.30%	32.21%	36.09%	64.06%	-118.44%
Profit Margin	33.16%	14.02%	7.76%	34.07%	33.61%	-200.71%
Free Cash Flow Margin	-59.16%	-6.18%	-9.65%	-15.89%	-30.57%	-69.18%
EBITDA	2.31	1.4	1.15	2.63	3.33	-0.53
EBITDA Margin	57.10%	54.23%	49.63%	43.00%	73.47%	-65.13%
D&A For EBITDA	0.32	0.36	0.4	0.42	0.43	0.44
EBIT	1.99	1.04	0.75	2.21	2.9	-0.97
EBIT Margin	49.19%	40.30%	32.21%	36.09%	64.06%	-118.44%
Effective Tax Rate	2.28%	16.92%	4.30%	0.01%	14.88%	-
Revenue as Reported	4.05	2.59	2.32	-	4.53	0.82
Advertising Expenses	-	0.08	0.01	0.01	0.07	0.07

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