MSM:OQBI Cash Flow Statement

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

Millions OMR. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	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
Net Income	51.76	47.68	40.41	47.51	61.9	41.23
Depreciation & Amortization	31.59	32.21	33.42	28.7	22.79	17.81
Other Amortization	-	-	-	-	0.65	0.32
Asset Writedown & Restructuring Costs	0.01	0.01	5.56	0.06	-	-
Other Operating Activities	3.37	10.79	56.79	36.27	40.75	12.82
Change in Accounts Receivable	-13.68	-0.43	11.48	-13.13	-1.04	1.62
Change in Inventory	-5.36	-4.75	-1.8	5.23	-3.52	-3.2
Change in Accounts Payable	2.06	-4.5	-20.43	7.73	-2.8	6.59
Change in Other Net Operating Assets	12.28	12.28	-4.72	-19.08	-7.14	-15.16
Operating Cash Flow	82.02	93.29	120.69	93.28	111.58	62.02
Operating Cash Flow Growth	-26.60%	-22.70%	29.39%	-16.40%	79.90%	-
Capital Expenditures	-13.31	-10.57	-9.43	-22.67	-18.89	-49.46
Sale of Property, Plant & Equipment	-	-	-	18.21	-	-
Sale (Purchase) of Intangibles	-	-	-	-	-	-0.05
Investment in Securities	-	-	-	-	-4.62	-7.7
Other Investing Activities	-61.87	-112.52	88.64	-18.55	1.62	2.31
Investing Cash Flow	-75.18	-123.09	79.22	-23.01	-21.89	-54.9
Short-Term Debt Issued	-	-	-	-	-	19.26
Long-Term Debt Issued	-	-	355.66	4.7	-	66.24
Total Debt Issued	-	-	355.66	4.7	-	85.49
Long-Term Debt Repaid	-	-28.55	-393.23	-126.21	-43.97	-22.88
Net Debt Issued (Repaid)	-28.59	-28.55	-37.57	-121.51	-43.97	62.61
Common Dividends Paid	-34.35	-49.99	-	-	-	-
Other Financing Activities	-11.6	-12.41	-19.56	-37.85	-18.74	-18.61
Financing Cash Flow	-74.54	-90.95	-57.13	-159.36	-62.71	44.01
Net Cash Flow	-67.7	-120.75	142.78	-89.1	26.99	51.13
Free Cash Flow	68.71	82.72	111.26	70.61	92.69	12.56
Free Cash Flow Growth	-40.91%	-25.65%	57.57%	-23.82%	638.01%	-
Free Cash Flow Margin	30.33%	36.61%	47.38%	35.98%	42.98%	8.14%
Free Cash Flow Per Share	0.02	0.02	0.04	0.02	0.01	0.00
Cash Interest Paid	19	19.81	32.75	53.28	18.74	18.61
Levered Free Cash Flow	45.77	45	80.28	-24.01	16.91	-
Unlevered Free Cash Flow	58.99	57.61	101.65	2.25	26.54	-
Change in Working Capital	-4.7	2.6	-15.48	-19.25	-14.51	-10.15

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