Feytech Holdings Berhad Income Statement

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

Millions MYR. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec '23 Dec 31, 2023	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Revenue	211.22	211.22	126.88	85.18	79.37
Revenue Growth (YoY)	-	66.48%	48.95%	7.32%	-
Cost of Revenue	132.64	132.64	77.11	50.83	50.49
Gross Profit	78.58	78.58	49.77	34.35	28.88
Selling, General & Admin	15.78	15.78	12.62	9.17	7.84
Other Operating Expenses	-1.66	-1.66	-1.89	-2	-1.98
Operating Expenses	15.64	15.64	12.49	8.82	6.81
Operating Income	62.94	62.94	37.28	25.53	22.07
Interest Expense	-1.01	-1.01	-0.6	-0.59	-0.48
Interest & Investment Income	0.69	0.69	0.78	0.76	0.52
Currency Exchange Gain (Loss)	0.12	0.12	-0.55	-0.02	-0.36
Other Non Operating Income (Expenses)	-3.05	-3.05	-	-	-
EBT Excluding Unusual Items	59.69	59.69	36.92	25.68	21.76
Gain (Loss) on Sale of Assets	0.27	0.27	0.01	0.03	-
Other Unusual Items	0.11	0.11	0.06	-0.03	-0
Pretax Income	60.06	60.06	36.99	25.67	21.76
Income Tax Expense	16.19	16.19	9.4	6.62	3.63
Net Income	43.88	43.88	27.59	19.05	18.13
Net Income to Common	43.88	43.88	27.59	19.05	18.13
Net Income Growth	-	59.01%	44.85%	5.08%	-
Shares Outstanding (Basic)	14	14	14	14	12
Shares Outstanding (Diluted)	14	14	14	14	12
Shares Change (YoY)	-	-	-	20.82%	-
EPS (Basic)	3.15	3.15	1.98	1.37	1.57
EPS (Diluted)	3.15	3.15	1.98	1.37	1.57
EPS Growth	-	59.01%	44.85%	-13.03%	-
Free Cash Flow	33.87	33.87	14.1	22.52	3.35
Free Cash Flow Per Share	2.43	2.43	1.01	1.62	0.29
Gross Margin	37.20%	37.20%	39.23%	40.33%	36.38%
Operating Margin	29.80%	29.80%	29.39%	29.97%	27.81%
Profit Margin	20.77%	20.77%	21.75%	22.36%	22.84%
Free Cash Flow Margin	16.04%	16.04%	11.11%	26.44%	4.22%
EBITDA	65.54	65.54	39.58	27.05	23.05
EBITDA Margin	31.03%	31.03%	31.19%	31.76%	29.04%
D&A For EBITDA	2.61	2.61	2.29	1.53	0.98
EBIT	62.94	62.94	37.28	25.53	22.07
EBIT Margin	29.80%	29.80%	29.39%	29.97%	27.81%
Effective Tax Rate	26.95%	26.95%	25.41%	25.80%	16.67%

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