MSM:SSPW 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	83.94	82.52	79.18	74.18	72.23
Revenue Growth (YoY)	1.72%	4.22%	6.74%	2.70%	0.48%
Selling, General & Admin	0.34	0.39	0.31	0.37	0.27
Depreciation & Amortization	0.01	0.03	0.03	0.03	0.06
Provision for Bad Debts	-	-	-	-0.01	0.02
Other Operating Expenses	53.78	51.31	48.64	42.2	39.72
Total Operating Expenses	54.13	51.73	48.98	42.59	40.07
Operating Income	29.81	30.79	30.19	31.58	32.16
Interest Expense	-3.17	-5.68	-7.41	-8.68	-10.56
Interest Income	0.85	1.51	1.48	0.33	0.1
Net Interest Expense	-2.31	-4.17	-5.92	-8.34	-10.47
Other Non-Operating Income (Expenses)	-0.11	-0.12	-0.11	-0.11	-0.15
EBT Excluding Unusual Items	27.38	26.5	24.16	23.13	21.54
Gain (Loss) on Sale of Assets	-	0	-	-0.04	0
Pretax Income	27.38	26.5	24.16	23.09	21.54
Income Tax Expense	4.09	4.03	3.63	3.47	3.24
Net Income	23.29	22.47	20.53	19.62	18.3
Net Income to Common	23.29	22.47	20.53	19.62	18.3
Net Income Growth	3.67%	9.47%	4.61%	7.21%	-0.12%
Shares Outstanding (Basic)	955	955	955	955	955
Shares Outstanding (Diluted)	955	955	955	955	955
EPS (Basic)	0.02	0.02	0.02	0.02	0.02
EPS (Diluted)	0.02	0.02	0.02	0.02	0.02
EPS Growth	3.83%	9.30%	4.60%	7.21%	-0.12%
Free Cash Flow	32.35	32.01	27.85	34.62	31.91
Free Cash Flow Per Share	0.03	0.03	0.03	0.04	0.03
Dividend Per Share	0.008	0.008	0.003	0.007	0.010
Dividend Growth	-	220.00%	-66.67%	-27.18%	25.61%
Profit Margin	27.75%	27.23%	25.92%	26.45%	25.34%
Free Cash Flow Margin	38.54%	38.80%	35.17%	46.68%	44.17%
EBITDA	41.01	41.98	41.41	42.8	43.31
EBITDA Margin	48.85%	50.88%	52.30%	57.70%	59.97%
D&A For EBITDA	11.2	11.19	11.22	11.22	11.15
EBIT	29.81	30.79	30.19	31.58	32.16
EBIT Margin	35.51%	37.31%	38.13%	42.58%	44.52%
Effective Tax Rate	14.93%	15.21%	15.03%	15.03%	15.05%

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