Massy Holdings Ltd. (JMSE:MASSY)

Massy Holdings Income Statement

Financials in millions TTD. Fiscal year is October - September.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Sep 30, 2025	Sep 30, 2024	Sep 30, 2023	Sep 30, 2022	Sep 30, 2021
Revenue	16,064	15,833	15,354	14,195	12,327	11,116
Revenue Growth (YoY)	3.04%	3.12%	8.16%	15.16%	10.89%	8.52%
Cost of Revenue	11,556	11,556	11,251	10,182	8,985	8,258
Gross Profit	4,508	4,277	4,103	4,013	3,341	2,858
Selling, General & Admin	1,573	1,573	1,532	1,512	1,339	1,165
Other Operating Expenses	1,543	1,342	1,194	1,048	924.63	714.9
Operating Expenses	3,140	2,939	2,887	2,619	2,264	1,880
Operating Income	1,368	1,338	1,216	1,394	1,078	977.56
Interest Expense	-256.76	-256.76	-291.65	-217.67	-144.37	-161.39
Interest & Investment Income	42.05	42.05	52.41	48.88	42.96	58.62
Earnings From Equity Investments	20.46	17.3	119.03	3.79	18.84	50.3
EBT Excluding Unusual Items	1,174	1,141	1,096	1,229	995.02	925.09
Pretax Income	1,174	1,141	1,096	1,229	995.02	925.09
Income Tax Expense	388.38	374.7	421.47	395.76	305.98	249.84
Earnings From Continuing Operations	785.28	766.26	674.31	833.3	689.04	675.25
Earnings From Discontinued Operations	5.67	11.31	38.12	-20.37	169.15	151.39
Net Income to Company	790.95	777.58	712.43	812.93	858.19	826.64
Minority Interest in Earnings	-56.84	-55.33	-51.83	-48.74	-44.26	-38.18
Net Income	734.11	722.24	660.6	764.2	813.93	788.46
Net Income to Common	734.11	722.24	660.6	764.2	813.93	788.46
Net Income Growth	9.83%	9.33%	-13.56%	-6.11%	3.23%	13.22%
Shares Outstanding (Basic)	1,979	1,979	1,979	1,979	1,979	1,967
Shares Outstanding (Diluted)	1,979	1,979	1,979	1,979	1,979	1,967
Shares Change (YoY)	-0.04%	-	-	-	0.64%	0.39%
EPS (Basic)	0.37	0.36	0.33	0.39	0.41	0.40
EPS (Diluted)	0.37	0.36	0.33	0.39	0.41	0.40
EPS Growth	9.87%	9.33%	-13.56%	-6.11%	2.58%	12.78%
Free Cash Flow	697.1	831.52	643.22	500.32	-19.73	-9.74
Free Cash Flow Per Share	0.35	0.42	0.33	0.25	-0.01	-0.01
Dividend Per Share	0.177	0.177	0.168	0.158	0.157	0.142
Dividend Growth	-12.89%	5.48%	6.00%	0.96%	10.04%	14.00%
Gross Margin	28.06%	27.02%	26.72%	28.27%	27.11%	25.71%
Operating Margin	8.52%	8.45%	7.92%	9.82%	8.74%	8.79%
Profit Margin	4.57%	4.56%	4.30%	5.38%	6.60%	7.09%
Free Cash Flow Margin	4.34%	5.25%	4.19%	3.52%	-0.16%	-0.09%
EBITDA	1,774	1,742	1,612	1,742	1,330	1,217
EBITDA Margin	11.04%	11.00%	10.50%	12.27%	10.79%	10.95%
D&A For EBITDA	406.13	404.06	395.76	347.45	252.41	239.22
EBIT	1,368	1,338	1,216	1,394	1,078	977.56
EBIT Margin	8.52%	8.45%	7.92%	9.82%	8.74%	8.79%
Effective Tax Rate	33.09%	32.84%	38.46%	32.20%	30.75%	27.01%

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