Feytech Holdings 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	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	128.23	220.99	211.22	126.88	85.18
Revenue Growth (YoY)	-41.97%	4.62%	66.48%	48.95%	7.32%
Cost of Revenue	97.91	139.93	130.42	77.11	50.83
Gross Profit	30.33	81.05	80.8	49.77	34.35
Selling, General & Admin	18.74	22.1	23.04	12.62	9.17
Other Operating Expenses	-3.05	-3.55	-1.66	-1.89	-2
Operating Expenses	15.69	18.82	21.39	12.49	8.82
Operating Income	14.64	62.23	59.42	37.28	25.53
Interest Expense	-2.64	-1.77	-1.01	-0.6	-0.59
Interest & Investment Income	1.19	2.35	0.69	0.78	0.76
Currency Exchange Gain (Loss)	-	0.02	0.59	-0.55	-0.02
EBT Excluding Unusual Items	13.19	62.82	59.69	36.92	25.68
Gain (Loss) on Sale of Investments	2.05	0.77	-	-	-
Gain (Loss) on Sale of Assets	0.01	0.14	0.27	0.01	0.03
Other Unusual Items	-	-	0.11	0.06	-0.03
Pretax Income	15.24	63.73	60.06	36.99	25.67
Income Tax Expense	4.81	16.17	16.19	9.4	6.62
Earnings From Continuing Operations	10.43	47.56	43.88	27.59	19.05
Minority Interest in Earnings	0	-	-	-	-
Net Income	10.44	47.56	43.88	27.59	19.05
Net Income to Common	10.44	47.56	43.88	27.59	19.05
Net Income Growth	-78.06%	8.38%	59.01%	44.85%	5.08%
Shares Outstanding (Basic)	843	772	614	14	14
Shares Outstanding (Diluted)	843	772	614	14	14
Shares Change (YoY)	9.27%	25.66%	4309.33%	-	20.82%
EPS (Basic)	0.01	0.06	0.07	1.98	1.37
EPS (Diluted)	0.01	0.06	0.07	1.98	1.37
EPS Growth	-79.92%	-13.74%	-96.39%	44.85%	-13.03%
Free Cash Flow	30.85	11.3	33.87	14.1	22.52
Free Cash Flow Per Share	0.04	0.01	0.06	1.01	1.62
Dividend Per Share	0.006	-	-	-	-
Gross Margin	23.65%	36.68%	38.26%	39.23%	40.33%
Operating Margin	11.41%	28.16%	28.13%	29.39%	29.97%
Profit Margin	8.14%	21.52%	20.77%	21.75%	22.36%
Free Cash Flow Margin	24.06%	5.11%	16.04%	11.11%	26.44%
EBITDA	18.53	65.15	62.02	39.58	27.05
EBITDA Margin	14.45%	29.48%	29.36%	31.19%	31.76%
D&A For EBITDA	3.89	2.92	2.61	2.29	1.53
EBIT	14.64	62.23	59.42	37.28	25.53
EBIT Margin	11.41%	28.16%	28.13%	29.39%	29.97%
Effective Tax Rate	31.54%	25.38%	26.95%	25.41%	25.80%

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