BWYS Group Berhad (KLSE:BWYS)

BWYS Group Berhad Income Statement

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

Fiscal Year	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	246.08	236.23	222.44	130.86
Revenue Growth (YoY)	4.17%	6.20%	69.97%	-
Cost of Revenue	195.41	179.78	170.27	105.61
Gross Profit	50.67	56.45	52.17	25.26
Selling, General & Admin	29.99	28.13	22.22	16.44
Other Operating Expenses	-2.36	-2.64	-1.29	-0.73
Operating Expenses	28.95	26.59	23.8	16.3
Operating Income	21.72	29.86	28.37	8.96
Interest Expense	-6.73	-5.48	-4.43	-4.27
Interest & Investment Income	0.78	0.44	7.19	0.68
Currency Exchange Gain (Loss)	1.15	1.33	-	0.18
EBT Excluding Unusual Items	16.92	26.15	31.13	5.55
Gain (Loss) on Sale of Investments	-	1.29	-	-
Gain (Loss) on Sale of Assets	4.79	4.29	0.02	0.36
Asset Writedown	-1.57	-1.46	-0.64	-1.43
Legal Settlements	0.49	-	-1.47	-
Other Unusual Items	3.71	3.19	0.11	0.82
Pretax Income	24.33	33.45	29.6	5.3
Income Tax Expense	6.68	9.94	4.76	1.99
Earnings From Continuing Operations	17.65	23.51	24.84	3.31
Minority Interest in Earnings	-	-	-	0.11
Net Income	17.65	23.51	24.84	3.42
Net Income to Common	17.65	23.51	24.84	3.42
Net Income Growth	-24.93%	-5.35%	626.07%	-
Shares Outstanding (Basic)	1,025	1,025	1,025	1,025
Shares Outstanding (Diluted)	1,025	1,025	1,025	1,025
EPS (Basic)	0.02	0.02	0.02	0.00
EPS (Diluted)	0.02	0.02	0.02	0.00
EPS Growth	-24.93%	-5.35%	626.26%	-
Free Cash Flow	16.23	11.77	-16.33	1.69
Free Cash Flow Per Share	0.02	0.01	-0.02	0.00
Gross Margin	20.59%	23.90%	23.45%	19.30%
Operating Margin	8.83%	12.64%	12.76%	6.85%
Profit Margin	7.17%	9.95%	11.17%	2.61%
Free Cash Flow Margin	6.60%	4.98%	-7.34%	1.29%
EBITDA	29.32	36.48	33.82	13.39
EBITDA Margin	11.91%	15.44%	15.20%	10.23%
D&A For EBITDA	7.6	6.62	5.45	4.43
EBIT	21.72	29.86	28.37	8.96
EBIT Margin	8.83%	12.64%	12.76%	6.85%
Effective Tax Rate	27.46%	29.72%	16.09%	37.54%

Source: S&P Capital IQ. Standard template. Financial Sources.