MSM:SSPW Income 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
Revenue	86.18	83.94	82.52	79.18	74.18	72.23
Revenue Growth (YoY)	4.95%	1.72%	4.22%	6.74%	2.70%	0.48%
Selling, General & Admin	0.34	0.34	0.39	0.31	0.37	0.27
Depreciation & Amortization	0.01	0.01	0.03	0.03	0.03	0.06
Provision for Bad Debts	-	-	-	-	-0.01	0.02
Other Operating Expenses	55.76	53.78	51.31	48.64	42.2	39.72
Total Operating Expenses	56.11	54.13	51.73	48.98	42.59	40.07
Operating Income	30.07	29.81	30.79	30.19	31.58	32.16
Interest Expense	-3.17	-3.17	-5.68	-7.41	-8.68	-10.56
Interest Income	0.85	0.85	1.51	1.48	0.33	0.1
Net Interest Expense	-2.31	-2.31	-4.17	-5.92	-8.34	-10.47
Other Non-Operating Income (Expenses)	-0.11	-0.11	-0.12	-0.11	-0.11	-0.15
EBT Excluding Unusual Items	27.64	27.38	26.5	24.16	23.13	21.54
Gain (Loss) on Sale of Assets	-	-	0	-	-0.04	0
Pretax Income	27.64	27.38	26.5	24.16	23.09	21.54
Income Tax Expense	4.09	4.09	4.03	3.63	3.47	3.24
Net Income	23.55	23.29	22.47	20.53	19.62	18.3
Net Income to Common	23.55	23.29	22.47	20.53	19.62	18.3
Net Income Growth	4.78%	3.67%	9.47%	4.61%	7.21%	-0.12%
Shares Outstanding (Basic)	955	955	955	955	955	955
Shares Outstanding (Diluted)	955	955	955	955	955	955
EPS (Basic)	0.02	0.02	0.02	0.02	0.02	0.02
EPS (Diluted)	0.02	0.02	0.02	0.02	0.02	0.02
EPS Growth	4.99%	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	0.008	0.003	0.007	0.010
Dividend Growth	-	-	220.00%	-66.67%	-27.18%	25.61%
Profit Margin	27.33%	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	41.3	41.01	41.98	41.41	42.8	43.31
EBITDA Margin	47.93%	48.85%	50.88%	52.30%	57.70%	59.97%
D&A For EBITDA	11.23	11.2	11.19	11.22	11.22	11.15
EBIT	30.07	29.81	30.79	30.19	31.58	32.16
EBIT Margin	34.89%	35.51%	37.31%	38.13%	42.58%	44.52%
Effective Tax Rate	14.79%	14.93%	15.21%	15.03%	15.03%	15.05%

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