EI Power 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
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022
Revenue	77.4	50.44	42.07	39.51
Revenue Growth	53.44%	19.90%	6.47%	-
Cost of Revenue	46.38	35.4	33.47	33.02
Gross Profit	31.02	15.04	8.6	6.5
Selling, General & Admin	6.07	4.2	3.34	3.06
Other Operating Expenses	-0.02	-	-0	-
Operating Expenses	6.06	4.2	3.33	3.06
Operating Income	24.96	10.85	5.27	3.44
Interest Expense	-0.03	-0.02	-0.02	-0.04
Interest & Investment Income	0.68	1.2	0.82	0.36
Currency Exchange Gain (Loss)	-0	-0	0	-0
EBT Excluding Unusual Items	25.61	12.03	6.07	3.75
Gain (Loss) on Sale of Investments	-	-0.02	-	-
Gain (Loss) on Sale of Assets	0.01	-	-	-
Other Unusual Items	-	-	0.04	0.02
Pretax Income	25.62	12.01	6.11	3.88
Income Tax Expense	6.27	2.95	1.62	0.97
Net Income	19.35	9.06	4.49	2.91
Net Income to Common	19.35	9.06	4.49	2.91
Net Income Growth	113.61%	101.80%	54.44%	-
Shares Outstanding (Basic)	1	1	1	1
Shares Outstanding (Diluted)	1	1	1	1
Shares Change	-	-	-	-
EPS (Basic)	24.18	11.32	5.61	3.63
EPS (Diluted)	24.18	11.32	5.61	3.63
EPS Growth	113.61%	101.80%	54.44%	-

Additional Metrics

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022
Free Cash Flow	18.8	1.69	13.48	2.42
Free Cash Flow Per Share	23.50	2.11	16.84	3.02
Dividend Per Share	15.500	10.000	3.750	2.500
Dividend Growth	55.00%	166.67%	50.00%	-
Gross Margin	40.08%	29.82%	20.44%	16.44%
Operating Margin	32.26%	21.50%	12.52%	8.70%
Profit Margin	25.00%	17.96%	10.67%	7.36%
Free Cash Flow Margin	24.30%	3.35%	32.04%	6.12%
EBITDA	25.14	11.01	5.4	3.54
EBITDA Margin	32.48%	21.82%	12.83%	8.97%
D&A For EBITDA	0.18	0.16	0.13	0.11
EBIT	24.96	10.85	5.27	3.44
EBIT Margin	32.26%	21.50%	12.52%	8.70%
Effective Tax Rate	24.48%	24.57%	26.50%	25.10%