Dancomech Holdings 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	183.64	222.67	211.77	211.96	205.39
Revenue Growth (YoY)	-17.53%	5.15%	-0.09%	3.20%	72.93%
Cost of Revenue	145.66	171.68	163.36	166.79	163.55
Gross Profit	37.98	50.99	48.41	45.18	41.84
Selling, General & Admin	17.38	21.6	20.51	17.24	17.3
Other Operating Expenses	-	-5.96	-3.76	-1.33	-2.97
Operating Expenses	17.38	16.24	17.66	17.74	14.65
Operating Income	20.61	34.75	30.75	27.44	27.19
Interest Expense	-0.59	-0.83	-0.86	-0.52	-0.5
Earnings From Equity Investments	0.07	-0.08	-0.02	-0	-0.13
Other Non Operating Income (Expenses)	4.19	-	-	-	-
EBT Excluding Unusual Items	24.28	33.84	29.87	26.91	26.57
Pretax Income	24.28	33.84	29.87	26.91	26.57
Income Tax Expense	6.43	9.08	7.52	7.78	6.45
Earnings From Continuing Operations	17.85	24.76	22.35	19.13	20.12
Minority Interest in Earnings	-1.45	-1.6	-1.35	-0.93	-3.53
Net Income	16.4	23.16	21.01	18.2	16.59
Net Income to Common	16.4	23.16	21.01	18.2	16.59
Net Income Growth	-29.17%	10.22%	15.45%	9.68%	5.15%
Shares Outstanding (Basic)	443	443	443	412	317
Shares Outstanding (Diluted)	443	443	443	412	383
Shares Change (YoY)	-	-	7.45%	7.53%	7.14%
EPS (Basic)	0.04	0.05	0.05	0.04	0.05
EPS (Diluted)	0.04	0.05	0.05	0.04	0.04
EPS Growth	-29.17%	10.22%	7.45%	10.45%	-
Free Cash Flow	23.81	24.8	11.21	7.91	20.38
Free Cash Flow Per Share	0.05	0.06	0.03	0.02	0.05
Dividend Per Share	0.020	0.025	0.022	0.020	0.020
Dividend Growth	-20.00%	11.11%	12.50%	-	-
Gross Margin	20.68%	22.90%	22.86%	21.31%	20.37%
Operating Margin	11.22%	15.60%	14.52%	12.95%	13.24%
Profit Margin	8.93%	10.40%	9.92%	8.58%	8.08%
Free Cash Flow Margin	12.97%	11.14%	5.29%	3.73%	9.92%
EBITDA	25.28	37.62	33.88	30.41	30.06
EBITDA Margin	13.77%	16.89%	16.00%	14.35%	14.64%
D&A For EBITDA	4.68	2.87	3.13	2.97	2.87
EBIT	20.61	34.75	30.75	27.44	27.19
EBIT Margin	11.22%	15.60%	14.52%	12.95%	13.24%
Effective Tax Rate	26.49%	26.84%	25.17%	28.92%	24.27%

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