MSM:SPSI 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	89.39	69.98	68.58	70.91	66.7
Revenue Growth (YoY)	27.73%	2.05%	-3.29%	6.30%	1.67%
Cost of Revenue	84	59.69	57.39	59.1	50.99
Gross Profit	5.39	10.3	11.19	11.81	15.72
Selling, General & Admin	-	8.58	9.19	8.96	8.85
Other Operating Expenses	-	-0.35	-0.29	-0.46	-0.49
Operating Expenses	-	8.22	8.9	8.72	9.95
Operating Income	5.39	2.08	2.29	3.1	5.77
Interest Expense	-	-1.16	-0.59	-0.63	-0.71
Interest & Investment Income	-	1.73	1.38	0.87	1.01
Other Non Operating Income (Expenses)	1.91	0.02	0.03	0.1	0
EBT Excluding Unusual Items	7.29	2.68	3.1	3.44	6.07
Gain (Loss) on Sale of Assets	-	0.02	0.21	0.59	0.04
Other Unusual Items	-	-	-	-0.11	-0.69
Pretax Income	7.29	2.69	3.31	3.92	5.42
Income Tax Expense	-	0.43	0.51	0.7	0.79
Earnings From Continuing Operations	7.29	2.26	2.8	3.22	4.64
Net Income	7.29	2.26	2.8	3.22	4.64
Net Income to Common	7.29	2.26	2.8	3.22	4.64
Net Income Growth	223.17%	-19.51%	-12.97%	-30.53%	-68.68%
Shares Outstanding (Basic)	180	180	180	180	180
Shares Outstanding (Diluted)	180	180	180	180	180
EPS (Basic)	0.04	0.01	0.02	0.02	0.03
EPS (Diluted)	0.04	0.01	0.02	0.02	0.03
EPS Growth	305.58%	-35.86%	-12.98%	-30.53%	-67.76%
Free Cash Flow	-	-3.03	-1.59	2.64	-0.84
Free Cash Flow Per Share	-	-0.02	-0.01	0.01	-0.01
Dividend Per Share	-	0.010	0.010	0.010	0.010
Dividend Growth	-	-	-	-	-60.00%
Gross Margin	6.03%	14.71%	16.31%	16.66%	23.56%
Operating Margin	6.03%	2.96%	3.33%	4.37%	8.65%
Profit Margin	8.16%	3.23%	4.09%	4.54%	6.95%
Free Cash Flow Margin	-	-4.33%	-2.32%	3.72%	-1.26%
EBITDA	18.09	11.94	11.42	12.52	14.73
EBITDA Margin	20.23%	17.06%	16.66%	17.65%	22.09%
D&A For EBITDA	12.7	9.86	9.14	9.42	8.97
EBIT	5.39	2.08	2.29	3.1	5.77
EBIT Margin	6.03%	2.96%	3.33%	4.37%	8.65%
Effective Tax Rate	-	16.13%	15.26%	17.89%	14.49%
Revenue as Reported	91.3	-	-	-	-

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