Inta Bina Group 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	750.56	690.76	650.11	466.27	335.98
Revenue Growth (YoY)	8.66%	6.25%	39.43%	38.78%	19.87%
Cost of Revenue	660.73	622.11	597.38	434.63	304.44
Gross Profit	89.83	68.65	52.72	31.64	31.54
Selling, General & Admin	32.43	25.01	19.11	16.34	13.66
Other Operating Expenses	-5.04	-1.82	-0.69	-1.16	-0.86
Operating Expenses	27.39	23.44	18.71	16.39	12.81
Operating Income	62.45	45.2	34.02	15.26	18.73
Interest Expense	-7.72	-4.71	-5.6	-3.14	-1.71
Interest & Investment Income	-	1.26	1.25	0.52	0.63
Earnings From Equity Investments	0.85	0.99	1.32	0.23	-
Currency Exchange Gain (Loss)	-	0.05	0	-	-
Other Non Operating Income (Expenses)	-	-	-	-0.02	-
EBT Excluding Unusual Items	55.57	42.8	30.99	12.85	17.65
Gain (Loss) on Sale of Assets	-	0.81	0.34	0.28	0.2
Asset Writedown	-	-0.13	0.48	0.54	-
Pretax Income	55.57	43.47	31.81	13.67	17.85
Income Tax Expense	15.05	10.34	8.93	4.11	6.16
Earnings From Continuing Operations	40.52	33.14	22.89	9.56	11.69
Minority Interest in Earnings	-0.22	0.14	-0.02	-0.01	0.09
Net Income	40.29	33.27	22.87	9.55	11.78
Net Income to Common	40.29	33.27	22.87	9.55	11.78
Net Income Growth	21.09%	45.52%	139.51%	-18.96%	45.42%
Shares Outstanding (Basic)	588	546	536	535	535
Shares Outstanding (Diluted)	595	571	539	536	535
Shares Change (YoY)	4.27%	5.86%	0.65%	0.08%	-
EPS (Basic)	0.07	0.06	0.04	0.02	0.02
EPS (Diluted)	0.07	0.06	0.04	0.02	0.02
EPS Growth	16.12%	37.50%	138.22%	-19.10%	45.70%
Free Cash Flow	-22.27	-17.07	55.73	-13.31	24.48
Free Cash Flow Per Share	-0.04	-0.03	0.10	-0.03	0.05
Dividend Per Share	-	0.020	0.015	0.007	0.010
Dividend Growth	-	33.33%	100.00%	-25.00%	17.65%
Gross Margin	11.97%	9.94%	8.11%	6.79%	9.39%
Operating Margin	8.32%	6.54%	5.23%	3.27%	5.58%
Profit Margin	5.37%	4.82%	3.52%	2.05%	3.51%
Free Cash Flow Margin	-2.97%	-2.47%	8.57%	-2.85%	7.29%
EBITDA	81.56	58.97	45.5	27.13	28.65
EBITDA Margin	10.87%	8.54%	7.00%	5.82%	8.53%
D&A For EBITDA	19.11	13.77	11.48	11.87	9.92
EBIT	62.45	45.2	34.02	15.26	18.73
EBIT Margin	8.32%	6.54%	5.23%	3.27%	5.58%
Effective Tax Rate	27.09%	23.78%	28.06%	30.09%	34.52%

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