Season 7: Jul 25 – Jun 26 (Complete)
Total Revenue
10.48M
Budget: 8.07M
▲ 29.9%
10,484,541 OMR · Source: P&L Sheet
Gross Profit
4.47M
Budget: 2.19M
▲ 104.1%
GP Margin 42.6% · Source: P&L Sheet
EBITDA
3.76M
Budget: 1.68M
▲ 123.5%
EBITDA Margin 35.9% · Source: P&L Sheet
PBT
3.17M
Budget: 1.15M
▲ 175.6%
3,169,688 OMR · Source: P&L Sheet
Cash Profit
3.46M
Budget: 1.43M
▲ 142.9%
3,464,431 OMR · Source: P&L Sheet
Total Revenue
3.16M
Jul–Aug · 2 of 12 months
3,164,057 OMR · Source: P&L Sheet · Budget not yet loaded for S8
Gross Profit
1.39M
GP Margin 43.8%
1,386,290 OMR · Source: P&L Sheet
EBITDA
1.20M
EBITDA Margin 37.8%
1,197,200 OMR · Source: P&L Sheet
PBT
1.10M
Jul–Aug cumulative
1,102,296 OMR · Source: P&L Sheet
Cash Profit
1.15M
Jul–Aug cumulative
1,152,850 OMR · Source: P&L Sheet
Cash Position
431K
430,989 OMR
Healthy
RM Intake
36,688
MT season total
On Track
FM Yield
25.04%
Season avg
Above Target
Capacity Utilization
28%
Budget: 27.5%
Below Budget
FO Inventory Days
121 days
1,889 MT unsold
Warning
Cash Position
431K
430,989 OMR
Live
Current balance, all seasons
Season 8 KPIs pending
RM Intake, FM Yield, Capacity Utilization and FO Inventory Days will populate once Season 8 production days are logged.
Fish Meal
Produced9,188 MT
Sold (Executed)7,430 MT
Inventory1,256 MT
Avg Yield25.04%
Avg FM Price~$1,849/MT
Fish Oil
Produced2,530 MT
Sold (Executed)1,816 MT
Inventory1,889 MT
Avg Yield6.90%
Fish Soluble Paste
Produced714 MT
Sold (Executed)701 MT
Inventory22 MT
Monthly Raw Fish Input (MT)
Source: Sales Tracker (Google Sheet)
Total Received (OMR)5,851,396
Balance to Receive (OMR)2,113,571
By Product
| Product |
Received |
Balance |
| Fishmeal | 4,426,557 | 1,677,045 |
| Fish Oil | 1,294,211 | 381,548 |
| Fish Sol. Paste | 130,628 | 54,978 |
Contract Status
⚠ 3 overdue receivables totalling approx. 565,650 OMR · up to 54 days overdue
Season 8 production summary pending
Season totals for Fish Meal, Fish Oil and FSP (produced / sold / inventory / yield) will populate as Season 8 production days and Sales Tracker rows come in.
Season 8 sales & receivables pending
Contract totals, product mix and overdue tracker will populate once the Sales Tracker has S8-tagged contract rows.
Fish Meal
⚠ Over-committed
| Current Stock | — MT |
| Yet to Ship | — MT |
| Available for Sale |
— MT |
Fish Oil
⚠ Over-committed
| Current Stock | — MT |
| Yet to Ship | — MT |
| Available for Sale |
— MT |
| Metric |
Jul-25 |
Aug-25 |
Sep-25 |
Oct-25 |
Nov-25 |
Dec-25 |
Jan-26 |
Feb-26 |
Mar-26 |
Apr-26 |
May-26 |
Jun-26 |
Total |
| Total Revenue |
162,158 |
656,294 |
223,632 |
281,616 |
1,488,246 |
2,250,183 |
1,352,476 |
1,740,120 |
0 |
0 |
1,498,839 |
830,977 |
10,484,541 |
| Direct Costs |
166,912 |
558,956 |
172,723 |
228,106 |
874,213 |
1,153,625 |
683,942 |
973,294 |
30,763 |
26,922 |
833,931 |
252,536 |
5,955,922 |
| Gross Profit |
-15,718 |
92,844 |
49,326 |
51,548 |
606,181 |
1,089,515 |
663,813 |
761,791 |
-30,763 |
-26,922 |
653,944 |
570,132 |
4,465,691 |
| Indirect Costs |
43,626 |
37,611 |
39,929 |
52,204 |
78,064 |
59,424 |
59,569 |
55,558 |
72,773 |
46,605 |
66,725 |
89,682 |
701,771 |
| EBITDA |
-59,345 |
55,233 |
9,398 |
-655 |
528,117 |
1,030,092 |
604,243 |
706,232 |
-103,536 |
-73,527 |
587,218 |
480,449 |
3,763,920 |
| Depreciation |
23,655 |
23,756 |
23,756 |
24,191 |
24,506 |
24,475 |
24,781 |
24,941 |
24,941 |
25,214 |
25,259 |
25,267 |
294,743 |
| Interest |
22,606 |
23,279 |
22,428 |
23,881 |
25,509 |
26,304 |
25,561 |
28,248 |
26,406 |
25,106 |
24,476 |
25,686 |
299,489 |
| PBT |
-105,605 |
8,198 |
-36,787 |
-48,727 |
478,102 |
979,312 |
553,901 |
653,043 |
-154,883 |
-123,847 |
537,484 |
429,497 |
3,169,688 |
| Cash Profit |
-81,950 |
31,954 |
-13,030 |
-24,536 |
502,608 |
1,003,787 |
578,683 |
677,984 |
-129,942 |
-98,633 |
562,743 |
454,764 |
3,464,431 |
| Metric |
Jul-26 |
Aug-26 |
Total |
| Total Revenue |
1,198,417 |
1,965,640 |
3,164,057 |
| Direct Costs |
575,666 |
1,195,182 |
1,770,848 |
| Gross Profit |
620,467 |
765,823 |
1,386,290 |
| Indirect Costs |
52,372 |
136,718 |
189,090 |
| EBITDA |
568,094 |
629,106 |
1,197,200 |
| Depreciation |
25,267 |
25,287 |
50,554 |
| Interest |
21,849 |
22,501 |
44,350 |
| PBT |
520,978 |
581,318 |
1,102,296 |
| Cash Profit |
546,245 |
606,605 |
1,152,850 |
Production hasn't started yet this season (0 MT raw fish intake in Jul–Aug) — the revenue above is from Fish Meal/Fish Oil/FSP stock carried over from Season 7. Raw-fish season typically ramps up later in the year, matching last season's pattern.
Report Navigation