Majan College (University College) SAOG (MSM:BACS)

MSM:BACS Cash Flow Statement

Financials in millions OMR. Fiscal year is September - August.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Aug 31, 2025	Aug 31, 2024	Aug 31, 2023	Aug 31, 2022	Aug 31, 2021
Net Income	0.74	0.92	0.5	1.01	1.35
Depreciation & Amortization	0.27	0.27	0.33	0.35	0.38
Loss (Gain) From Sale of Assets	-0	-0	0	-0	0
Asset Writedown & Restructuring Costs	-	-	0.03	0.05	0.01
Loss (Gain) From Sale of Investments	-0	-	-	-	-
Other Operating Activities	-0.37	-0.38	-0.39	-0.66	-0.64
Change in Accounts Receivable	0.06	-0.19	-0.05	0.08	1.24
Change in Accounts Payable	0.05	-0.03	0.15	-0.27	-0.62
Change in Other Net Operating Assets	0.46	0	0.03	-0.06	-0.28
Operating Cash Flow	1.21	0.59	0.6	0.49	1.44
Operating Cash Flow Growth	104.43%	-2.39%	23.59%	-65.94%	-
Capital Expenditures	-0.2	-0.06	-0.11	-0.05	-0.05
Sale of Property, Plant & Equipment	0	0	0	0	0
Other Investing Activities	-0.44	0.04	-0.14	0.42	-3.19
Investing Cash Flow	-0.65	-0.03	-0.25	0.36	-3.24
Long-Term Debt Repaid	-	-	-0	-	-
Net Debt Issued (Repaid)	-	-	-0	-	-
Common Dividends Paid	-	-	-	-1.31	-1.31
Financing Cash Flow	-	-	-0	-1.31	-1.31
Miscellaneous Cash Flow Adjustments	-0.75	-	-	-	-0
Net Cash Flow	-0.19	0.57	0.35	-0.45	-3.11
Free Cash Flow	1	0.53	0.49	0.44	1.38
Free Cash Flow Growth	89.44%	7.99%	12.12%	-68.36%	-
Free Cash Flow Margin	22.60%	12.89%	12.22%	10.44%	29.25%
Free Cash Flow Per Share	0.01	0.01	0.01	0.01	0.01
Cash Income Tax Paid	0.18	0.11	0.16	0.24	0.3
Levered Free Cash Flow	0.32	0	0.85	0.13	1.57
Unlevered Free Cash Flow	0.32	0	0.85	0.13	1.57
Change in Working Capital	0.57	-0.22	0.13	-0.25	0.33

Updated Aug 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.