MSM:OMVS 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
Premiums & Annuity Revenue	552.72	364.2	343.47	236.1	117.38
Total Interest & Dividend Income	-	29.4	46.69	6.05	15.88
Gain (Loss) on Sale of Investments	-	8.07	16.39	60.32	1.57
Other Revenue	-	65.38	28.58	26.03	8.3
Total Revenue	552.72	467.05	435.14	328.5	143.13
Revenue Growth (YoY)	18.34%	7.33%	32.46%	129.52%	-30.93%
Policy Benefits	504.38	363.58	328.89	229.67	92.62
Policy Acquisition & Underwriting Costs	-	4.46	5.73	2.2	-
Selling, General & Administrative	-	33.67	33.13	26.91	-
Other Operating Expenses	-	-4.11	-7.13	-1.67	34.63
Total Operating Expenses	504.38	397.61	360.62	257.11	127.24
Operating Income	48.34	69.45	74.52	71.39	15.88
Interest Expense	-	-35.94	-28.24	-20.07	-15.52
Earnings From Equity Investments	-	-	-	-	29.14
Currency Exchange Gain (Loss)	-	0.01	-0.01	-0.02	-0.03
EBT Excluding Unusual Items	48.34	33.51	46.28	51.3	29.47
Gain (Loss) on Sale of Assets	-	3.34	0.5	-0.56	0.68
Pretax Income	48.34	36.86	46.77	50.74	30.15
Income Tax Expense	-	0.96	2.99	1.4	1.29
Earnings From Continuing Ops.	48.34	35.89	43.78	49.34	28.86
Net Income to Company	48.34	35.89	43.78	49.34	28.86
Minority Interest in Earnings	-8.1	1.27	-3.66	0.47	-1.86
Net Income	40.24	37.16	40.12	49.81	27
Preferred Dividends & Other Adjustments	-	6.61	7.34	7.82	4.48
Net Income to Common	40.24	30.56	32.78	41.99	22.52
Net Income Growth	8.29%	-7.38%	-19.45%	84.49%	-19.88%
Shares Outstanding (Basic)	936	982	982	936	936
Shares Outstanding (Diluted)	936	982	982	936	936
Shares Change (YoY)	-4.76%	-	5.00%	-	1.61%
EPS (Basic)	0.04	0.03	0.03	0.04	0.02
EPS (Diluted)	0.04	0.03	0.03	0.04	0.02
EPS Growth	38.28%	-6.78%	-25.66%	86.49%	-22.97%
Free Cash Flow	-	65.58	-124.28	-87.4	-92.11
Free Cash Flow Per Share	-	0.07	-0.13	-0.09	-0.10
Dividend Per Share	-	0.014	0.014	0.011	0.021
Dividend Growth	-	-	33.65%	-50.00%	19.55%
Operating Margin	8.74%	14.87%	17.13%	21.73%	11.10%
Profit Margin	7.28%	6.54%	7.53%	12.78%	15.73%
Free Cash Flow Margin	-	14.04%	-28.56%	-26.61%	-64.35%
EBITDA	51.42	73.65	78.39	74.36	18.17
EBITDA Margin	9.30%	15.77%	18.01%	22.64%	12.69%
D&A For EBITDA	3.08	4.21	3.86	2.97	2.28
EBIT	48.34	69.45	74.52	71.39	15.88
EBIT Margin	8.74%	14.87%	17.13%	21.73%	11.10%
Effective Tax Rate	-	2.62%	6.39%	2.76%	4.27%
Revenue as Reported	-	474.51	442.76	329.59	-

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Insurance template. Financial Sources.