Feytech Holdings Berhad Income Statement

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

Millions MYR. Fiscal year is Jan - Dec.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	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	220.99	211.22	126.88	85.18	79.37
Revenue Growth (YoY)	4.62%	66.48%	48.95%	7.32%	-
Cost of Revenue	139.9	132.64	77.11	50.83	50.49
Gross Profit	81.08	78.58	49.77	34.35	28.88
Selling, General & Admin	20.01	15.78	12.62	9.17	7.84
Other Operating Expenses	-6.53	-1.66	-1.89	-2	-1.98
Operating Expenses	13.48	15.64	12.49	8.82	6.81
Operating Income	67.6	62.94	37.28	25.53	22.07
Interest Expense	-1.77	-1.01	-0.6	-0.59	-0.48
Interest & Investment Income	-	0.69	0.78	0.76	0.52
Currency Exchange Gain (Loss)	-	0.12	-0.55	-0.02	-0.36
Other Non Operating Income (Expenses)	-	-3.05	-	-	-
EBT Excluding Unusual Items	65.83	59.69	36.92	25.68	21.76
Gain (Loss) on Sale of Assets	-	0.27	0.01	0.03	-
Other Unusual Items	-2.02	0.11	0.06	-0.03	-0
Pretax Income	63.81	60.06	36.99	25.67	21.76
Income Tax Expense	16.17	16.19	9.4	6.62	3.63
Net Income	47.64	43.88	27.59	19.05	18.13
Net Income to Common	47.64	43.88	27.59	19.05	18.13
Net Income Growth	8.57%	59.01%	44.85%	5.08%	-
Shares Outstanding (Basic)	632	14	14	14	12
Shares Outstanding (Diluted)	632	14	14	14	12
Shares Change (YoY)	4439.56%	-	-	20.82%	-
EPS (Basic)	0.08	3.15	1.98	1.37	1.57
EPS (Diluted)	0.08	3.15	1.98	1.37	1.57
EPS Growth	-97.61%	59.01%	44.85%	-13.03%	-
Free Cash Flow	10.18	33.87	14.1	22.52	3.35
Free Cash Flow Per Share	0.02	2.43	1.01	1.62	0.29
Gross Margin	36.69%	37.20%	39.23%	40.33%	36.38%
Operating Margin	30.59%	29.80%	29.39%	29.97%	27.81%
Profit Margin	21.56%	20.77%	21.75%	22.36%	22.84%
Free Cash Flow Margin	4.61%	16.04%	11.11%	26.44%	4.22%
EBITDA	73.57	65.54	39.58	27.05	23.05
EBITDA Margin	33.29%	31.03%	31.19%	31.76%	29.04%
D&A For EBITDA	5.97	2.61	2.29	1.53	0.98
EBIT	67.6	62.94	37.28	25.53	22.07
EBIT Margin	30.59%	29.80%	29.39%	29.97%	27.81%
Effective Tax Rate	25.35%	26.95%	25.41%	25.80%	16.67%

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