MSM:OQBI 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
Revenue	225.97	234.84	196.22	215.64	154.22
Revenue Growth (YoY)	-3.78%	19.68%	-9.00%	39.83%	-
Cost of Revenue	179.89	166.44	131.56	136.15	102.6
Gross Profit	46.08	68.4	64.66	79.49	51.62
Selling, General & Admin	-	7.83	8.42	13.17	10.14
Other Operating Expenses	-	-1.01	-	-3.58	-1.9
Operating Expenses	-	7.21	8.77	9.59	8.24
Operating Income	46.08	61.19	55.9	69.9	43.37
Interest Expense	-	-33.18	-42	-16.45	-9.36
Interest & Investment Income	-	3.82	11.72	1.29	1.32
Currency Exchange Gain (Loss)	-	-0.32	-0.11	-0.74	-0.09
Other Non Operating Income (Expenses)	-	8.9	22.01	7.91	5.98
EBT Excluding Unusual Items	46.08	40.41	47.51	61.9	41.22
Gain (Loss) on Sale of Assets	-	-	-	0	0
Pretax Income	46.08	40.41	47.51	61.9	41.23
Net Income	46.08	40.41	47.51	61.9	41.23
Net Income to Common	46.08	40.41	47.51	61.9	41.23
Net Income Growth	14.04%	-14.94%	-23.25%	50.16%	-
Shares Outstanding (Basic)	3,459	2,674	3,802	3,802	3,802
Shares Outstanding (Diluted)	3,459	2,674	3,802	6,152	6,067
Shares Change (YoY)	29.39%	-29.68%	-38.20%	1.39%	-
EPS (Basic)	0.01	0.02	0.01	0.02	0.01
EPS (Diluted)	0.01	0.01	0.01	0.01	0.01
EPS Growth	-11.19%	150.19%	-43.75%	53.58%	-
Free Cash Flow	-	111.41	70.61	92.69	12.56
Free Cash Flow Per Share	-	0.04	0.02	0.01	0.00
Dividend Per Share	-	0.007	-	-	-
Gross Margin	20.39%	29.13%	32.95%	36.86%	33.47%
Operating Margin	20.39%	26.06%	28.49%	32.41%	28.12%
Profit Margin	20.39%	17.21%	24.21%	28.71%	26.73%
Free Cash Flow Margin	-	47.44%	35.98%	42.98%	8.14%
EBITDA	79.58	94.26	84.33	92.32	60.8
EBITDA Margin	35.22%	40.14%	42.97%	42.81%	39.42%
D&A For EBITDA	33.5	33.07	28.43	22.42	17.43
EBIT	46.08	61.19	55.9	69.9	43.37
EBIT Margin	20.39%	26.06%	28.49%	32.41%	28.12%
Advertising Expenses	-	0.11	0.64	-	0.07

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