MSM:OEIO Income Statement

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

Millions OMR. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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
Operating Revenue	3.76	0.06	0.21	3.23	0.59
Other Revenue	-	2.53	2.11	2.89	3.93
Revenue	3.76	2.59	2.32	6.12	4.53
Revenue Growth (YoY)	44.99%	11.75%	-62.11%	35.10%	451.95%
Cost of Revenue	2.82	0.05	0.05	2	0.05
Gross Profit	0.94	2.54	2.27	4.12	4.48
Selling, General & Admin	-	1.5	1.52	-	1.58
Other Operating Expenses	-	-	-	1.91	-
Operating Expenses	-	1.5	1.52	1.91	1.58
Operating Income	0.94	1.04	0.75	2.21	2.9
Interest Expense	-	-0.36	-0.3	-0.52	-0.69
Earnings From Equity Investments	-	-	-	-0.07	-
Other Non Operating Income (Expenses)	-	-0.6	-0.05	-	-
EBT Excluding Unusual Items	0.94	0.09	0.4	1.62	2.21
Gain (Loss) on Sale of Investments	-	-	-	-	-0.01
Asset Writedown	-	-	-	0.15	-0.03
Pretax Income	0.94	0.09	0.4	1.77	2.17
Income Tax Expense	0.03	0.01	0.02	0	0.32
Earnings From Continuing Operations	0.91	0.07	0.38	1.77	1.85
Minority Interest in Earnings	0.57	0.29	-0.2	0.31	-0.32
Net Income	1.48	0.36	0.18	2.08	1.52
Net Income to Common	1.48	0.36	0.18	2.08	1.52
Net Income Growth	307.07%	101.79%	-91.37%	36.96%	-
Shares Outstanding (Basic)	122	122	122	122	122
Shares Outstanding (Diluted)	122	122	122	122	122
EPS (Basic)	0.01	0.00	0.00	0.02	0.01
EPS (Diluted)	0.01	0.00	0.00	0.02	0.01
EPS Growth	307.08%	101.83%	-91.37%	36.96%	-
Free Cash Flow	-	-0.16	-0.22	-0.97	-1.38
Free Cash Flow Per Share	-	-0.00	-0.00	-0.01	-0.01
Dividend Per Share	-	-	-	0.007	-
Gross Margin	24.97%	98.18%	97.77%	67.36%	98.93%
Operating Margin	24.97%	40.30%	32.21%	36.09%	64.06%
Profit Margin	39.35%	14.02%	7.76%	34.07%	33.61%
Free Cash Flow Margin	-	-6.18%	-9.65%	-15.89%	-30.57%
EBITDA	1.26	1.4	1.15	2.63	3.33
EBITDA Margin	33.56%	54.23%	49.63%	43.00%	73.47%
D&A For EBITDA	0.32	0.36	0.4	0.42	0.43
EBIT	0.94	1.04	0.75	2.21	2.9
EBIT Margin	24.97%	40.30%	32.21%	36.09%	64.06%
Effective Tax Rate	3.09%	16.92%	4.30%	0.01%	14.88%
Revenue as Reported	-	2.59	2.32	-	4.53
Advertising Expenses	-	0.08	0.01	0.01	0.07

Source: S&P Global Market Intelligence. Standard template. Financial Sources.