BWYS Group 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	276.61	236.33	246.08	236.23	222.44
Revenue Growth (YoY)	17.04%	-3.96%	4.17%	6.20%	69.97%
Cost of Revenue	227.41	188.24	195.41	179.78	170.27
Gross Profit	49.2	48.1	50.67	56.45	52.17
Selling, General & Admin	34.24	36.54	31.56	28.13	22.22
Other Operating Expenses	-14.98	-10.89	-13.27	-2.64	-1.29
Operating Expenses	20.92	27.47	19.61	26.59	23.8
Operating Income	28.27	20.62	31.06	29.86	28.37
Interest Expense	-7.4	-0.58	-0.42	-5.48	-4.43
Interest & Investment Income	-	-	-	0.44	7.19
Currency Exchange Gain (Loss)	-	-	-	1.33	-
Other Non Operating Income (Expenses)	-	-6.45	-6.31	-	-
EBT Excluding Unusual Items	20.88	13.59	24.33	26.15	31.13
Gain (Loss) on Sale of Investments	-	-	-	1.29	-
Gain (Loss) on Sale of Assets	-	-	-	4.29	0.02
Asset Writedown	-	-	-	-1.46	-0.64
Legal Settlements	-	-	-	-	-1.47
Other Unusual Items	-	-	-	3.19	0.11
Pretax Income	20.88	13.59	24.33	33.45	29.6
Income Tax Expense	5.83	5.91	6.68	9.94	4.76
Earnings From Continuing Operations	15.05	7.68	17.65	23.51	24.84
Net Income	15.05	7.68	17.65	23.51	24.84
Net Income to Common	15.05	7.68	17.65	23.51	24.84
Net Income Growth	96.05%	-56.51%	-24.93%	-5.35%	626.07%
Shares Outstanding (Basic)	1,025	690	1,025	1,025	1,025
Shares Outstanding (Diluted)	1,025	690	1,025	1,025	1,025
Shares Change (YoY)	48.63%	-32.72%	-	-	-
EPS (Basic)	0.01	0.01	0.02	0.02	0.02
EPS (Diluted)	0.01	0.01	0.02	0.02	0.02
EPS Growth	31.91%	-35.36%	-24.93%	-5.35%	626.26%
Free Cash Flow	-28.64	-19.85	16.23	11.77	-16.33
Free Cash Flow Per Share	-0.03	-0.03	0.02	0.01	-0.02
Gross Margin	17.79%	20.35%	20.59%	23.90%	23.45%
Operating Margin	10.22%	8.73%	12.62%	12.64%	12.76%
Profit Margin	5.44%	3.25%	7.17%	9.95%	11.17%
Free Cash Flow Margin	-10.36%	-8.40%	6.60%	4.98%	-7.34%
EBITDA	38.59	29.18	38.66	36.48	33.82
EBITDA Margin	13.95%	12.35%	15.71%	15.44%	15.20%
D&A For EBITDA	10.32	8.56	7.6	6.62	5.45
EBIT	28.27	20.62	31.06	29.86	28.37
EBIT Margin	10.22%	8.73%	12.62%	12.64%	12.76%
Effective Tax Rate	27.90%	43.51%	27.46%	29.72%	16.09%

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