KLSE:DAYANG Income Statement

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

Millions MYR. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Revenue	1,044	1,468	1,113	984.18	667.74	731.44
Revenue Growth (YoY)	-30.54%	31.91%	13.09%	47.39%	-8.71%	-30.09%
Cost of Revenue	588.8	797.63	644.6	653.42	586.39	499.27
Gross Profit	454.81	670.51	468.38	330.76	81.35	232.17
Selling, General & Admin	161.93	184.91	142.88	123.03	106.42	108.34
Other Operating Expenses	-8.76	0.62	-1.51	0.96	6.87	-0.24
Operating Expenses	153.16	185.54	141.37	123.98	113.29	108.1
Operating Income	301.65	484.98	327.02	206.78	-31.94	124.08
Interest Expense	-5.02	-9.96	-32.04	-27.02	-34.99	-41.63
Interest & Investment Income	19.63	15.16	13.47	7.77	8.13	11.03
Currency Exchange Gain (Loss)	10.43	10.43	-12.15	-11.14	-3.44	2.25
EBT Excluding Unusual Items	326.68	500.61	296.3	176.39	-62.25	95.73
Impairment of Goodwill	-	-	-6.02	-	-229.35	-
Gain (Loss) on Sale of Assets	2.9	4.25	0.11	1.69	-	-
Asset Writedown	-1.85	-1.85	41.73	7.26	-120.42	-7.26
Other Unusual Items	-16.84	0.05	0.2	0.03	-	-
Pretax Income	311.45	503.62	337.36	196.32	-409.69	88.47
Income Tax Expense	93.36	139.03	102.19	70.99	25.99	55.91
Earnings From Continuing Operations	218.09	364.59	235.18	125.34	-435.68	32.56
Minority Interest in Earnings	-32	-53.45	-16.2	-4.13	119.1	23.85
Net Income	186.1	311.14	218.98	121.2	-316.59	56.41
Net Income to Common	186.1	311.14	218.98	121.2	-316.59	56.41
Net Income Growth	-52.05%	42.09%	80.67%	-	-	-75.57%
Shares Outstanding (Basic)	1,158	1,158	1,158	1,158	1,138	1,061
Shares Outstanding (Diluted)	1,158	1,158	1,158	1,158	1,138	1,061
Shares Change (YoY)	-	-	-	1.72%	7.25%	9.52%
EPS (Basic)	0.16	0.27	0.19	0.10	-0.28	0.05
EPS (Diluted)	0.16	0.27	0.19	0.10	-0.28	0.05
EPS Growth	-52.05%	42.09%	80.67%	-	-	-77.70%
Free Cash Flow	309.79	377.09	308.97	147.85	111.73	290.81
Free Cash Flow Per Share	0.27	0.33	0.27	0.13	0.10	0.27
Dividend Per Share	0.140	0.100	0.045	0.030	0.015	-
Dividend Growth	133.33%	122.22%	50.00%	100.00%	-	-
Gross Margin	43.58%	45.67%	42.08%	33.61%	12.18%	31.74%
Operating Margin	28.90%	33.03%	29.38%	21.01%	-4.78%	16.96%
Profit Margin	17.83%	21.19%	19.68%	12.31%	-47.41%	7.71%
Free Cash Flow Margin	29.68%	25.69%	27.76%	15.02%	16.73%	39.76%
EBITDA	466.68	583	412.17	308.1	119.13	227.79
EBITDA Margin	44.72%	39.71%	37.03%	31.30%	17.84%	31.14%
D&A For EBITDA	165.03	98.02	85.15	101.33	151.07	103.71
EBIT	301.65	484.98	327.02	206.78	-31.94	124.08
EBIT Margin	28.90%	33.03%	29.38%	21.01%	-4.78%	16.96%
Effective Tax Rate	29.98%	27.61%	30.29%	36.16%	-	63.19%

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.