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	164.13	167.29	131.56	136.15	102.6
Gross Profit	61.85	67.55	64.66	79.49	51.62
Selling, General & Admin	9.99	7.2	8.42	13.17	10.14
Other Operating Expenses	-1.27	-1.01	-	-3.58	-1.9
Operating Expenses	8.97	6.36	8.77	9.59	8.24
Operating Income	52.87	61.19	55.9	69.9	43.37
Interest Expense	-20.18	-34.2	-42	-16.45	-9.36
Interest & Investment Income	6.78	3.82	11.72	1.29	1.32
Currency Exchange Gain (Loss)	0.1	0.37	-0.11	-0.74	-0.09
Other Non Operating Income (Expenses)	8.12	13.32	22.01	7.91	5.98
EBT Excluding Unusual Items	47.68	44.51	47.51	61.9	41.22
Gain (Loss) on Sale of Assets	-	-	-	0	0
Other Unusual Items	-	-4.1	-	-	-
Pretax Income	47.68	40.41	47.51	61.9	41.23
Net Income	47.68	40.41	47.51	61.9	41.23
Net Income to Common	47.68	40.41	47.51	61.9	41.23
Net Income Growth	18.00%	-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	-8.11%	150.19%	-43.75%	53.58%	-
Free Cash Flow	82.72	111.26	70.61	92.69	12.56
Free Cash Flow Per Share	0.02	0.04	0.02	0.01	0.00
Dividend Per Share	0.010	0.009	-	-	-
Dividend Growth	5.08%	-	-	-	-
Gross Margin	27.37%	28.77%	32.95%	36.86%	33.47%
Operating Margin	23.40%	26.06%	28.49%	32.41%	28.12%
Profit Margin	21.10%	17.21%	24.21%	28.71%	26.73%
Free Cash Flow Margin	36.61%	47.38%	35.98%	42.98%	8.14%
EBITDA	84.74	94.26	84.33	92.32	60.8
EBITDA Margin	37.50%	40.14%	42.97%	42.81%	39.42%
D&A For EBITDA	31.87	33.07	28.43	22.42	17.43
EBIT	52.87	61.19	55.9	69.9	43.37
EBIT Margin	23.40%	26.06%	28.49%	32.41%	28.12%
Advertising Expenses	0.49	0.12	0.64	-	0.07

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