MSM:OQBI Income Statement

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

Millions OMR. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	242.92	234.84	196.22	215.64	154.22
Revenue Growth (YoY)	22.70%	19.68%	-9.00%	39.83%	-
Cost of Revenue	167.67	166.44	131.56	136.15	102.6
Gross Profit	75.25	68.4	64.66	79.49	51.62
Selling, General & Admin	9.27	7.83	8.42	13.17	10.14
Other Operating Expenses	-1.61	-1.01	-	-3.58	-1.9
Operating Expenses	2.66	7.21	8.77	9.59	8.24
Operating Income	72.58	61.19	55.9	69.9	43.37
Interest Expense	-25.52	-33.18	-42	-16.45	-9.36
Interest & Investment Income	3.96	3.82	11.72	1.29	1.32
Currency Exchange Gain (Loss)	-0.15	-0.32	-0.11	-0.74	-0.09
Other Non Operating Income (Expenses)	8.75	8.9	22.01	7.91	5.98
EBT Excluding Unusual Items	59.62	40.41	47.51	61.9	41.22
Gain (Loss) on Sale of Assets	-	-	-	0	0
Pretax Income	59.62	40.41	47.51	61.9	41.23
Net Income	59.62	40.41	47.51	61.9	41.23
Net Income to Common	59.62	40.41	47.51	61.9	41.23
Net Income Growth	130.93%	-14.94%	-23.25%	50.16%	-
Shares Outstanding (Basic)	3,152	2,674	3,802	3,802	3,802
Shares Outstanding (Diluted)	3,152	2,674	3,802	6,152	6,067
Shares Change (YoY)	-0.03%	-29.68%	-38.20%	1.39%	-
EPS (Basic)	0.02	0.02	0.01	0.02	0.01
EPS (Diluted)	0.02	0.01	0.01	0.01	0.01
EPS Growth	-	150.19%	-43.75%	53.58%	-
Free Cash Flow	121.03	111.41	70.61	92.69	12.56
Free Cash Flow Per Share	0.04	0.04	0.02	0.01	0.00
Dividend Per Share	0.007	0.007	-	-	-
Gross Margin	30.98%	29.13%	32.95%	36.86%	33.47%
Operating Margin	29.88%	26.06%	28.49%	32.41%	28.12%
Profit Margin	24.54%	17.21%	24.21%	28.71%	26.73%
Free Cash Flow Margin	49.82%	47.44%	35.98%	42.98%	8.14%
EBITDA	106.24	94.26	84.33	92.32	60.8
EBITDA Margin	43.73%	40.14%	42.97%	42.81%	39.42%
D&A For EBITDA	33.66	33.07	28.43	22.42	17.43
EBIT	72.58	61.19	55.9	69.9	43.37
EBIT Margin	29.88%	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.