MSM:SIHC 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	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Operating Revenue	-	-	-	-	-	0.06
Other Revenue	1.35	1.03	0.8	0.63	0.55	0.46
Revenue	1.35	1.03	0.8	0.63	0.55	0.52
Revenue Growth (YoY)	-3.34%	29.37%	26.24%	14.42%	6.58%	-55.84%
Gross Profit	1.35	1.03	0.8	0.63	0.55	0.52
Selling, General & Admin	0.49	0.44	0.45	0.38	0.35	-
Other Operating Expenses	-	-	-	-	-	0.37
Operating Expenses	0.51	0.46	0.47	0.41	0.35	0.37
Operating Income	0.84	0.58	0.33	0.22	0.2	0.15
Interest Expense	-0.19	-0.2	-0.19	-0.19	-0.19	-0.19
Interest & Investment Income	0.34	0.32	0.42	0.51	0.58	0.64
Currency Exchange Gain (Loss)	0	0	-0	-	-	-
Other Non Operating Income (Expenses)	0	-	-	-0.01	-0	-
EBT Excluding Unusual Items	0.99	0.7	0.56	0.54	0.6	0.61
Gain (Loss) on Sale of Assets	-	-	0	-	-	-
Pretax Income	0.99	0.7	0.56	0.54	0.6	0.61
Income Tax Expense	0.12	0.08	0.07	0.05	0.07	0.08
Earnings From Continuing Operations	0.87	0.63	0.49	0.49	0.53	0.53
Net Income	0.87	0.63	0.49	0.49	0.53	0.53
Net Income to Common	0.87	0.63	0.49	0.49	0.53	0.53
Net Income Growth	45.59%	27.29%	1.11%	-8.38%	0.36%	4.91%
Shares Outstanding (Basic)	90	90	90	90	90	90
Shares Outstanding (Diluted)	90	90	90	90	90	90
EPS (Basic)	0.01	0.01	0.01	0.01	0.01	0.01
EPS (Diluted)	0.01	0.01	0.01	0.01	0.01	0.01
EPS Growth	62.97%	39.04%	-	-15.20%	0.36%	4.91%
Free Cash Flow	1.18	-0.36	-2.14	1.57	1.33	0.38
Free Cash Flow Per Share	0.01	-0.00	-0.02	0.02	0.01	0.00
Dividend Per Share	0.005	0.005	0.005	0.005	0.005	-
Gross Margin	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%
Operating Margin	62.52%	55.86%	41.32%	35.05%	36.91%	28.73%
Profit Margin	64.45%	60.52%	61.51%	76.80%	95.91%	101.86%
Free Cash Flow Margin	87.48%	-34.97%	-267.44%	248.23%	239.84%	73.35%
EBITDA	0.86	0.59	0.35	0.25	0.21	0.15
EBITDA Margin	63.84%	57.48%	43.60%	39.49%	37.61%	29.54%
D&A For EBITDA	0.02	0.02	0.02	0.03	0	0
EBIT	0.84	0.58	0.33	0.22	0.2	0.15
EBIT Margin	62.52%	55.86%	41.32%	35.05%	36.91%	28.73%
Effective Tax Rate	12.25%	10.71%	12.47%	9.73%	11.30%	12.77%
Advertising Expenses	-	0	0	0	0	0

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.