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 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar '25 Mar 31, 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	179.83	220.99	211.22	126.88	85.18	79.37
Revenue Growth (YoY)	111.12%	4.62%	66.48%	48.95%	7.32%	-
Cost of Revenue	121.05	139.93	130.42	77.11	50.83	50.49
Gross Profit	58.79	81.05	80.8	49.77	34.35	28.88
Selling, General & Admin	19.84	22.1	23.04	12.62	9.17	7.84
Other Operating Expenses	-2.99	-3.18	-1.66	-1.89	-2	-1.98
Operating Expenses	17.13	19.2	21.39	12.49	8.82	6.81
Operating Income	41.66	61.86	59.42	37.28	25.53	22.07
Interest Expense	-2.1	-1.77	-1.01	-0.6	-0.59	-0.48
Interest & Investment Income	2.72	2.72	0.69	0.78	0.76	0.52
Currency Exchange Gain (Loss)	0.02	0.02	0.59	-0.55	-0.02	-0.36
EBT Excluding Unusual Items	42.3	62.82	59.69	36.92	25.68	21.76
Gain (Loss) on Sale of Investments	0.77	0.77	-	-	-	-
Gain (Loss) on Sale of Assets	0.14	0.14	0.27	0.01	0.03	-
Other Unusual Items	-	-	0.11	0.06	-0.03	-0
Pretax Income	43.21	63.73	60.06	36.99	25.67	21.76
Income Tax Expense	10.46	16.17	16.19	9.4	6.62	3.63
Net Income	32.75	47.56	43.88	27.59	19.05	18.13
Net Income to Common	32.75	47.56	43.88	27.59	19.05	18.13
Net Income Growth	71.91%	8.38%	59.01%	44.85%	5.08%	-
Shares Outstanding (Basic)	808	772	614	14	14	12
Shares Outstanding (Diluted)	808	772	614	14	14	12
Shares Change (YoY)	5697.81%	25.66%	4309.33%	-	20.82%	-
EPS (Basic)	0.04	0.06	0.07	1.98	1.37	1.57
EPS (Diluted)	0.04	0.06	0.07	1.98	1.37	1.57
EPS Growth	-97.04%	-13.74%	-96.39%	44.85%	-13.03%	-
Free Cash Flow	19.37	12.45	33.87	14.1	22.52	3.35
Free Cash Flow Per Share	0.02	0.02	0.06	1.01	1.62	0.29
Gross Margin	32.69%	36.68%	38.26%	39.23%	40.33%	36.38%
Operating Margin	23.16%	27.99%	28.13%	29.39%	29.97%	27.81%
Profit Margin	18.21%	21.52%	20.77%	21.75%	22.36%	22.84%
Free Cash Flow Margin	10.77%	5.63%	16.04%	11.11%	26.44%	4.22%
EBITDA	45.46	64.78	62.02	39.58	27.05	23.05
EBITDA Margin	25.28%	29.31%	29.36%	31.19%	31.76%	29.04%
D&A For EBITDA	3.8	2.92	2.61	2.29	1.53	0.98
EBIT	41.66	61.86	59.42	37.28	25.53	22.07
EBIT Margin	23.16%	27.99%	28.13%	29.39%	29.97%	27.81%
Effective Tax Rate	24.21%	25.38%	26.95%	25.41%	25.80%	16.67%

Updated Feb 27, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.