I-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	322.65	222.17	175.57	119.62	80.21
Revenue Growth (YoY)	45.22%	26.55%	46.78%	49.12%	0.14%
Cost of Revenue	183.92	105.54	81.11	53.58	43.67
Gross Profit	138.73	116.64	94.46	66.04	36.54
Selling, General & Admin	-	73.52	70.78	63.31	27.97
Other Operating Expenses	93.32	-	-	-	-
Operating Expenses	93.32	73.29	71.65	60.77	33.29
Operating Income	45.41	43.34	22.81	5.27	3.26
Interest Expense	-14.96	-16.36	-15.52	-13.79	-12.32
Interest & Investment Income	0.41	0.49	0.52	0.42	0.36
Earnings From Equity Investments	11.21	5.43	1.87	7.23	13.22
Other Non Operating Income (Expenses)	35.02	11.42	9.09	25.48	2.78
EBT Excluding Unusual Items	77.09	44.33	18.77	24.61	7.29
Gain (Loss) on Sale of Assets	-	-	-	-	-0.8
Asset Writedown	-	-1.52	-1.11	2.85	-5.15
Pretax Income	77.09	42.81	17.66	27.46	1.34
Income Tax Expense	21.34	13.57	5.57	0.15	0.92
Earnings From Continuing Operations	55.75	29.24	12.08	27.31	0.42
Minority Interest in Earnings	-0.02	-0.06	-0.09	-0.09	-0.06
Net Income	55.74	29.18	12	27.22	0.37
Net Income to Common	55.74	29.18	12	27.22	0.37
Net Income Growth	90.98%	143.30%	-55.93%	7275.34%	-77.84%
Shares Outstanding (Basic)	1,857	1,857	1,857	1,197	1,131
Shares Outstanding (Diluted)	1,857	1,857	1,857	1,197	1,131
Shares Change (YoY)	-	-	55.18%	5.81%	-47.53%
EPS (Basic)	0.03	0.02	0.01	0.02	0.00
EPS (Diluted)	0.03	0.02	0.01	0.02	0.00
EPS Growth	91.09%	145.33%	-71.81%	7466.33%	-62.45%
Free Cash Flow	23.02	32.58	11.21	-4.68	-45.7
Free Cash Flow Per Share	0.01	0.02	0.01	-0.00	-0.04
Dividend Per Share	-	0.005	0.002	0.002	-
Dividend Growth	-	140.00%	-	-	-
Gross Margin	43.00%	52.50%	53.80%	55.21%	45.56%
Operating Margin	14.07%	19.51%	12.99%	4.41%	4.06%
Profit Margin	17.27%	13.14%	6.83%	22.75%	0.46%
Free Cash Flow Margin	7.13%	14.66%	6.39%	-3.91%	-56.98%
EBITDA	60.08	54.05	32.26	12.37	9.72
EBITDA Margin	18.62%	24.33%	18.38%	10.34%	12.12%
D&A For EBITDA	14.67	10.71	9.45	7.1	6.46
EBIT	45.41	43.34	22.81	5.27	3.26
EBIT Margin	14.07%	19.51%	12.99%	4.41%	4.06%
Effective Tax Rate	27.68%	31.70%	31.56%	0.56%	68.43%

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