GDB 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	748.09	258.23	319.65	510.06	424.92
Revenue Growth (YoY)	189.70%	-19.21%	-37.33%	20.03%	17.12%
Cost of Revenue	622.4	202.43	306.22	480.16	377.54
Gross Profit	125.7	55.8	13.43	29.9	47.38
Selling, General & Admin	11.85	11.39	8.7	7.88	7.5
Other Operating Expenses	52.82	1.22	2.31	2.46	2.6
Operating Expenses	64.67	22.62	11.02	10.34	10.1
Operating Income	61.03	33.18	2.42	19.55	37.28
Interest Expense	-	-0	-0.05	-0.06	-
Interest & Investment Income	-	2.4	1.57	1.12	0.91
Other Non Operating Income (Expenses)	8.06	4.38	3.92	0.99	0.72
EBT Excluding Unusual Items	69.09	39.96	7.85	21.6	38.91
Impairment of Goodwill	-	-	-	-	-1.29
Gain (Loss) on Sale of Investments	-	-	-	-0.02	-0.31
Gain (Loss) on Sale of Assets	-	0.07	3.08	0.23	0
Asset Writedown	-	-0.01	-0.01	-0.02	-0.01
Pretax Income	69.09	40.01	10.93	21.8	37.31
Income Tax Expense	14.66	13.28	2.6	5.56	9.52
Earnings From Continuing Operations	54.43	26.73	8.33	16.24	27.79
Minority Interest in Earnings	-0.17	0.02	-0.3	0.96	0.83
Net Income	54.26	26.75	8.03	17.2	28.62
Net Income to Common	54.26	26.75	8.03	17.2	28.62
Net Income Growth	102.80%	233.04%	-53.29%	-39.91%	11.42%
Shares Outstanding (Basic)	957	938	938	938	938
Shares Outstanding (Diluted)	957	938	938	938	938
Shares Change (YoY)	2.08%	-	-	-	-
EPS (Basic)	0.06	0.03	0.01	0.02	0.03
EPS (Diluted)	0.06	0.03	0.01	0.02	0.03
EPS Growth	98.95%	232.63%	-53.18%	-40.00%	11.31%
Free Cash Flow	98.72	-2.38	28.33	-35.29	15.99
Free Cash Flow Per Share	0.10	-0.00	0.03	-0.04	0.02
Dividend Per Share	-	0.007	-	-	0.014
Dividend Growth	-	-	-	-	5.26%
Gross Margin	16.80%	21.61%	4.20%	5.86%	11.15%
Operating Margin	8.16%	12.85%	0.76%	3.83%	8.77%
Profit Margin	7.25%	10.36%	2.51%	3.37%	6.74%
Free Cash Flow Margin	13.20%	-0.92%	8.86%	-6.92%	3.76%
EBITDA	64.8	36.56	7.63	26.1	44
EBITDA Margin	8.66%	14.16%	2.39%	5.12%	10.36%
D&A For EBITDA	3.77	3.38	5.21	6.54	6.72
EBIT	61.03	33.18	2.42	19.55	37.28
EBIT Margin	8.16%	12.85%	0.76%	3.83%	8.77%
Effective Tax Rate	21.22%	33.19%	23.75%	25.50%	25.52%

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.