MBV International Income Statement

Financials in millions MYR. Fiscal year is January - December.

Millions MYR. 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	193.08	200.93	211.02	198.93	120.77
Revenue Growth (YoY)	-3.91%	-4.78%	6.08%	64.71%	10.33%
Cost of Revenue	131.23	138.33	148.19	145.74	88.42
Gross Profit	61.85	62.6	62.82	53.18	32.35
Selling, General & Admin	36.54	35.02	33.18	31.83	21.4
Operating Expenses	36.15	34.83	33.03	31.55	21.14
Operating Income	25.7	27.77	29.8	21.64	11.21
Interest Expense	-0.17	-0.07	-0.06	-0.08	-0.06
Interest & Investment Income	-	1.99	1.87	1.16	1.05
Earnings From Equity Investments	0.05	2.54	-1.37	-	-
Currency Exchange Gain (Loss)	-	-	0.56	0.67	0.27
Other Non Operating Income (Expenses)	2.8	0.25	0.59	0.63	0.35
EBT Excluding Unusual Items	28.38	32.47	31.38	24.01	12.82
Gain (Loss) on Sale of Investments	-18.66	-	-	-	-
Gain (Loss) on Sale of Assets	-	0.08	-	-	-
Other Unusual Items	-	0.11	-0.56	0.35	1.1
Pretax Income	9.72	32.65	30.82	24.37	13.92
Income Tax Expense	8.42	8.41	8.65	7.7	4.32
Earnings From Continuing Operations	1.29	24.24	22.17	16.67	9.6
Minority Interest in Earnings	-2	-1.83	-1.54	-1.57	-0.27
Net Income	-0.71	22.41	20.62	15.1	9.33
Net Income to Common	-0.71	22.41	20.62	15.1	9.33
Net Income Growth	-	8.65%	36.54%	61.96%	2316.06%
Shares Outstanding (Basic)	643	628	628	628	628
Shares Outstanding (Diluted)	643	628	628	628	628
Shares Change (YoY)	2.34%	-	-	-	14.82%
EPS (Basic)	-0.00	0.04	0.03	0.02	0.01
EPS (Diluted)	-0.00	0.04	0.03	0.02	0.01
EPS Growth	-	8.65%	36.55%	61.95%	2006.38%
Free Cash Flow	-	28.67	15.06	-1.76	14.59
Free Cash Flow Per Share	-	0.05	0.02	-0.00	0.02
Gross Margin	32.03%	31.16%	29.77%	26.73%	26.79%
Operating Margin	13.31%	13.82%	14.12%	10.88%	9.28%
Profit Margin	-0.37%	11.15%	9.77%	7.59%	7.72%
Free Cash Flow Margin	-	14.27%	7.13%	-0.89%	12.08%
EBITDA	27.32	29.39	31.2	22.91	12.38
EBITDA Margin	14.15%	14.63%	14.78%	11.52%	10.25%
D&A For EBITDA	1.62	1.62	1.4	1.27	1.17
EBIT	25.7	27.77	29.8	21.64	11.21
EBIT Margin	13.31%	13.82%	14.12%	10.88%	9.28%
Effective Tax Rate	86.69%	25.77%	28.08%	31.59%	31.05%

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