Magni-Tech Industries Berhad (KLSE:MAGNI)

KLSE:MAGNI Income Statement

Financials in millions MYR. Fiscal year is May - April.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jul 31, 2025	Apr 30, 2025	Apr 30, 2024	Apr 30, 2023	Apr 30, 2022	Apr 30, 2021
Revenue	1,426	1,486	1,341	1,212	988.97	1,226
Revenue Growth (YoY)	-1.98%	10.77%	10.62%	22.59%	-19.36%	1.73%
Cost of Revenue	1,193	1,248	1,128	1,039	835.25	1,014
Gross Profit	232.16	237.13	213.05	172.96	153.73	212.72
Selling, General & Admin	80.27	80.27	72.14	67.46	65.86	64.57
Operating Expenses	80.29	80.27	72.15	67.46	65.86	64.57
Operating Income	151.87	156.86	140.9	105.5	87.87	148.15
Interest & Investment Income	20.57	24.76	19.35	13.6	8.66	9.46
Earnings From Equity Investments	0.22	0.21	-0.09	-	-	-
Currency Exchange Gain (Loss)	-2.05	0.04	7.3	0.58	4.12	0.58
Other Non Operating Income (Expenses)	0.47	0.47	0.26	0.24	-0.21	-0.33
EBT Excluding Unusual Items	171.08	182.34	167.72	119.93	100.44	157.87
Gain (Loss) on Sale of Investments	-	-	-	-	0.28	0
Gain (Loss) on Sale of Assets	0.32	0.32	-	0.2	16.98	7.42
Asset Writedown	-	-	-	0.04	-	-
Other Unusual Items	-	-	-	-	-3.94	-
Pretax Income	171.41	182.66	168.62	125.5	117.01	165.31
Income Tax Expense	41.69	43.89	40.21	30.13	25.32	38.13
Earnings From Continuing Operations	129.72	138.77	128.41	95.37	91.69	127.19
Minority Interest in Earnings	-0	-0	0	0	0	-0.02
Net Income	129.72	138.77	128.41	95.37	91.69	127.17
Net Income to Common	129.72	138.77	128.41	95.37	91.69	127.17
Net Income Growth	-7.56%	8.07%	34.64%	4.01%	-27.90%	4.40%
Shares Outstanding (Basic)	433	433	433	433	433	434
Shares Outstanding (Diluted)	433	433	433	433	433	434
Shares Change (YoY)	-	-	-	-	-0.13%	0.07%
EPS (Basic)	0.30	0.32	0.30	0.22	0.21	0.29
EPS (Diluted)	0.30	0.32	0.30	0.22	0.21	0.29
EPS Growth	-7.56%	8.07%	34.64%	4.01%	-27.80%	4.33%
Free Cash Flow	-51.99	23.8	142.87	48.84	56.51	89.78
Free Cash Flow Per Share	-0.12	0.06	0.33	0.11	0.13	0.21
Dividend Per Share	0.133	0.148	0.118	0.090	0.065	0.101
Dividend Growth	-5.00%	25.42%	31.11%	38.46%	-35.64%	7.16%
Gross Margin	16.29%	15.96%	15.89%	14.27%	15.54%	17.34%
Operating Margin	10.65%	10.56%	10.51%	8.70%	8.88%	12.08%
Profit Margin	9.10%	9.34%	9.57%	7.87%	9.27%	10.37%
Free Cash Flow Margin	-3.65%	1.60%	10.65%	4.03%	5.71%	7.32%
EBITDA	158.03	162.94	146.7	111.14	93.46	154.26
EBITDA Margin	11.09%	10.97%	10.94%	9.17%	9.45%	12.58%
D&A For EBITDA	6.16	6.08	5.8	5.64	5.59	6.11
EBIT	151.87	156.86	140.9	105.5	87.87	148.15
EBIT Margin	10.65%	10.56%	10.51%	8.70%	8.88%	12.08%
Effective Tax Rate	24.32%	24.03%	23.85%	24.01%	21.64%	23.06%
Revenue as Reported	1,486	1,486	1,341	-	-	-

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