KLSE:DAYANG 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	938.07	1,468	1,113	984.18	667.74
Revenue Growth (YoY)	-36.10%	31.91%	13.09%	47.39%	-8.71%
Cost of Revenue	534.45	797.63	644.6	653.42	586.39
Gross Profit	403.62	670.51	468.38	330.76	81.35
Selling, General & Admin	128.63	184.91	142.88	123.03	106.42
Other Operating Expenses	-10.09	0.62	-1.51	0.96	6.87
Operating Expenses	118.54	185.54	141.37	123.98	113.29
Operating Income	285.09	484.98	327.02	206.78	-31.94
Interest Expense	-3.32	-9.96	-32.04	-27.02	-34.99
Interest & Investment Income	19.96	15.16	13.47	7.77	8.13
Currency Exchange Gain (Loss)	23.91	10.43	-12.15	-11.14	-3.44
EBT Excluding Unusual Items	325.63	500.61	296.3	176.39	-62.25
Impairment of Goodwill	-	-	-6.02	-	-229.35
Gain (Loss) on Sale of Assets	0.14	4.25	0.11	1.69	-
Asset Writedown	-1.62	-1.85	41.73	7.26	-120.42
Other Unusual Items	0.11	0.05	0.2	0.03	-
Pretax Income	324.25	503.62	337.36	196.32	-409.69
Income Tax Expense	92.56	139.03	102.19	70.99	25.99
Earnings From Continuing Operations	231.7	364.59	235.18	125.34	-435.68
Minority Interest in Earnings	-21.23	-53.45	-16.2	-4.13	119.1
Net Income	210.47	311.14	218.98	121.2	-316.59
Net Income to Common	210.47	311.14	218.98	121.2	-316.59
Net Income Growth	-32.36%	42.09%	80.67%	-	-
Shares Outstanding (Basic)	1,158	1,158	1,158	1,158	1,138
Shares Outstanding (Diluted)	1,158	1,158	1,158	1,158	1,138
Shares Change (YoY)	-	-	-	1.72%	7.25%
EPS (Basic)	0.18	0.27	0.19	0.10	-0.28
EPS (Diluted)	0.18	0.27	0.19	0.10	-0.28
EPS Growth	-32.36%	42.09%	80.67%	-	-
Free Cash Flow	296.05	377.09	308.97	147.85	111.73
Free Cash Flow Per Share	0.26	0.33	0.27	0.13	0.10
Dividend Per Share	0.140	0.100	0.045	0.030	0.015
Dividend Growth	40.00%	122.22%	50.00%	100.00%	-
Gross Margin	43.03%	45.67%	42.08%	33.61%	12.18%
Operating Margin	30.39%	33.03%	29.38%	21.01%	-4.78%
Profit Margin	22.44%	21.19%	19.68%	12.31%	-47.41%
Free Cash Flow Margin	31.56%	25.69%	27.76%	15.02%	16.73%
EBITDA	380.42	583	412.17	308.1	119.13
EBITDA Margin	40.55%	39.71%	37.03%	31.30%	17.84%
D&A For EBITDA	95.34	98.02	85.15	101.33	151.07
EBIT	285.09	484.98	327.02	206.78	-31.94
EBIT Margin	30.39%	33.03%	29.38%	21.01%	-4.78%
Effective Tax Rate	28.54%	27.61%	30.29%	36.16%	-

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