MYMBN Berhad (KLSE:MBN)

MYMBN Berhad Income Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Revenue	39.31	64.57	67.74	68.87	91.56
Revenue Growth (YoY)	-39.11%	-4.69%	-1.64%	-24.78%	106.17%
Cost of Revenue	37.65	62.73	61.11	58.95	80.65
Gross Profit	1.67	1.83	6.63	9.92	10.9
Selling, General & Admin	5.27	5.79	4.87	3.73	2.21
Other Operating Expenses	1.65	-	-	-	-
Operating Expenses	6.91	5.79	4.87	3.73	2.07
Operating Income	-5.25	-3.96	1.76	6.2	8.83
Interest Expense	-0.24	-0.24	-0.22	-0.17	-0.1
Interest & Investment Income	-	-	-	0.02	0.01
Other Non Operating Income (Expenses)	-0.01	0.61	0.33	-0.01	0.11
EBT Excluding Unusual Items	-5.5	-3.59	1.87	6.05	8.85
Pretax Income	-5.5	-3.59	1.87	6.05	8.96
Income Tax Expense	0.02	-0.08	0.91	1.73	2.22
Earnings From Continuing Operations	-5.51	-3.51	0.95	4.32	6.73
Minority Interest in Earnings	0.14	0.13	0.02	-	-
Net Income	-5.37	-3.38	0.98	4.32	6.73
Net Income to Common	-5.37	-3.38	0.98	4.32	6.73
Net Income Growth	-	-	-77.44%	-35.80%	109.98%
Shares Outstanding (Basic)	386	386	331	288	288
Shares Outstanding (Diluted)	386	386	331	288	288
Shares Change (YoY)	-	16.73%	14.82%	-	-
EPS (Basic)	-0.01	-0.01	0.00	0.02	0.02
EPS (Diluted)	-0.01	-0.01	0.00	0.02	0.02
EPS Growth	-	-	-80.36%	-35.80%	110.00%
Free Cash Flow	-0.76	-5.21	-5.67	2.36	8.8
Free Cash Flow Per Share	-0.00	-0.01	-0.02	0.01	0.03
Gross Margin	4.23%	2.84%	9.79%	14.41%	11.91%
Operating Margin	-13.35%	-6.13%	2.60%	9.00%	9.65%
Profit Margin	-13.66%	-5.23%	1.44%	6.28%	7.35%
Free Cash Flow Margin	-1.94%	-8.07%	-8.37%	3.43%	9.61%
EBITDA	-4.62	-3.41	2.11	6.48	9.08
EBITDA Margin	-11.76%	-5.28%	3.12%	9.40%	9.92%
D&A For EBITDA	0.63	0.55	0.36	0.28	0.25
EBIT	-5.25	-3.96	1.76	6.2	8.83
EBIT Margin	-13.35%	-6.13%	2.60%	9.00%	9.65%
Effective Tax Rate	-	-	48.98%	28.53%	24.82%

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