Maxland Berhad Income Statement

Financials in millions MYR. Fiscal year is December - November.

Millions MYR. Fiscal year is Dec - Nov.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Nov '25 Nov 30, 2025	Jun '24 Jun 30, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	59.77	75.68	49.65	129.35	45.06
Revenue Growth (YoY)	-21.02%	52.43%	-61.62%	187.08%	135.67%
Cost of Revenue	66.77	103.79	64.09	110.29	56.66
Gross Profit	-7	-28.11	-14.45	19.07	-11.61
Selling, General & Admin	18.27	13.19	13.2	21.23	12.2
Other Operating Expenses	-2.15	19.04	-	-2.25	-2.55
Operating Expenses	16.79	31.84	13.2	18.97	8.45
Operating Income	-23.8	-59.95	-27.64	0.09	-20.05
Interest Expense	-11.44	-24.49	-2.51	-6.12	-9.26
Interest & Investment Income	0.01	0.1	-	0.08	-
Currency Exchange Gain (Loss)	5.51	-2.56	-	-1.54	0.43
Other Non Operating Income (Expenses)	-2.2	45.3	27.54	4.03	-
EBT Excluding Unusual Items	-31.92	-41.6	-2.61	-3.46	-28.88
Impairment of Goodwill	-0.16	-0.39	-	-	-
Gain (Loss) on Sale of Assets	0.1	0.8	-	1.03	2.3
Asset Writedown	2.48	-20.13	-	17.2	0.91
Other Unusual Items	20.95	1.24	-	6.79	0.47
Pretax Income	-8.54	-60.08	-2.61	21.56	-25.2
Income Tax Expense	-0.83	-8.02	-0.14	4.41	1.94
Earnings From Continuing Operations	-7.71	-52.06	-2.47	17.15	-27.14
Minority Interest in Earnings	0.43	-0.05	-0.05	0.03	-0
Net Income	-7.28	-52.11	-2.52	17.18	-27.14
Net Income to Common	-7.28	-52.11	-2.52	17.18	-27.14
Shares Outstanding (Basic)	1,604	1,546	1,517	1,152	466
Shares Outstanding (Diluted)	1,604	1,546	1,517	1,152	466
Shares Change (YoY)	3.74%	1.92%	31.70%	147.08%	6.78%
EPS (Basic)	-0.00	-0.03	-0.00	0.01	-0.06
EPS (Diluted)	-0.00	-0.03	-0.00	0.01	-0.06
Free Cash Flow	-29.52	-15	-12.71	-33.66	-8.67
Free Cash Flow Per Share	-0.02	-0.01	-0.01	-0.03	-0.02
Gross Margin	-11.72%	-37.14%	-29.09%	14.74%	-25.75%
Operating Margin	-39.81%	-79.22%	-55.68%	0.07%	-44.50%
Profit Margin	-12.18%	-68.86%	-5.07%	13.28%	-60.24%
Free Cash Flow Margin	-49.39%	-19.82%	-25.61%	-26.02%	-19.23%
EBITDA	-16.64	-51.34	-17.84	14.74	-0.82
EBITDA Margin	-27.84%	-67.84%	-35.93%	11.40%	-1.81%
D&A For EBITDA	7.16	8.61	9.8	14.65	19.23
EBIT	-23.8	-59.95	-27.64	0.09	-20.05
EBIT Margin	-39.81%	-79.22%	-55.68%	0.07%	-44.50%
Effective Tax Rate	-	-	-	20.45%	-

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