Bina Darulaman Berhad 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	336.57	294.74	313.07	231.37	207.73
Revenue Growth (YoY)	14.19%	-5.85%	35.31%	11.38%	-5.40%
Cost of Revenue	309.91	257.52	259.52	183.23	172.95
Gross Profit	26.66	37.23	53.55	48.14	34.78
Selling, General & Admin	39.64	39.38	40.13	36.57	30.47
Other Operating Expenses	-4.67	-6.59	-2.52	-3.37	-8.11
Operating Expenses	34.97	32.88	38.43	33.32	23.06
Operating Income	-8.31	4.35	15.12	14.82	11.73
Interest Expense	-6.83	-6.96	-5.83	-6.79	-5.32
Interest & Investment Income	-	7.12	5.19	1.01	0.55
EBT Excluding Unusual Items	-15.14	4.51	14.47	9.04	6.96
Gain (Loss) on Sale of Assets	-	-	-	-	0.01
Other Unusual Items	-	-	-	-	0.8
Pretax Income	-15.14	4.51	14.47	9.04	7.77
Income Tax Expense	1.52	1.97	2.06	3.49	2.4
Earnings From Continuing Operations	-16.66	2.54	12.41	5.56	5.37
Minority Interest in Earnings	-	0.01	0.24	0.04	0.02
Net Income	-16.66	2.55	12.66	5.6	5.39
Net Income to Common	-16.66	2.55	12.66	5.6	5.39
Net Income Growth	-	-79.89%	126.10%	3.90%	1.80%
Shares Outstanding (Basic)	304	304	304	304	304
Shares Outstanding (Diluted)	304	304	304	304	304
EPS (Basic)	-0.05	0.01	0.04	0.02	0.02
EPS (Diluted)	-0.05	0.01	0.04	0.02	0.02
EPS Growth	-	-79.89%	126.11%	3.90%	1.79%
Free Cash Flow	11.04	-2.04	-20.51	17.33	34.28
Free Cash Flow Per Share	0.04	-0.01	-0.07	0.06	0.11
Dividend Per Share	-	-	0.010	0.005	0.007
Dividend Growth	-	-	117.39%	-38.67%	-
Gross Margin	7.92%	12.63%	17.11%	20.81%	16.74%
Operating Margin	-2.47%	1.47%	4.83%	6.41%	5.64%
Profit Margin	-4.95%	0.86%	4.04%	2.42%	2.59%
Free Cash Flow Margin	3.28%	-0.69%	-6.55%	7.49%	16.50%
EBITDA	0.78	13.12	21.98	21.14	18.71
EBITDA Margin	0.23%	4.45%	7.02%	9.14%	9.01%
D&A For EBITDA	9.09	8.77	6.86	6.32	6.98
EBIT	-8.31	4.35	15.12	14.82	11.73
EBIT Margin	-2.47%	1.47%	4.83%	6.41%	5.64%
Effective Tax Rate	-	43.70%	14.23%	38.53%	30.94%

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