Mestron Holdings 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	140.67	155.28	148.8	112.16	58.35
Revenue Growth (YoY)	-9.41%	4.35%	32.67%	92.22%	3.02%
Cost of Revenue	121.1	129.99	114.5	87.69	43.69
Gross Profit	19.58	25.29	34.3	24.47	14.66
Selling, General & Admin	15.28	16.95	18.86	13.31	11.07
Other Operating Expenses	0.01	0.55	0.01	0.05	0.02
Operating Expenses	15.28	17.49	18.84	13.31	11.1
Operating Income	4.3	7.8	15.46	11.16	3.56
Interest Expense	-2.09	-2.03	-1.73	-0.71	-0.1
Interest & Investment Income	0.07	0.11	0.13	0.05	0.36
Earnings From Equity Investments	-	-	1.03	0.41	0.24
Currency Exchange Gain (Loss)	-	0.16	-	-	0
Other Non Operating Income (Expenses)	1.19	0.51	0.52	0.98	0.61
EBT Excluding Unusual Items	3.46	6.55	15.42	11.9	4.67
Gain (Loss) on Sale of Assets	-	2.63	0.33	0.09	0.01
Other Unusual Items	-	0.01	-	-	-
Pretax Income	3.46	9.98	15.75	11.99	4.68
Income Tax Expense	2.36	3.29	4.86	2.59	1.48
Earnings From Continuing Operations	1.11	6.69	10.9	9.4	3.19
Minority Interest in Earnings	-	0.07	0.05	0.03	0.02
Net Income	1.11	6.76	10.94	9.43	3.21
Net Income to Common	1.11	6.76	10.94	9.43	3.21
Net Income Growth	-83.64%	-38.24%	16.10%	193.57%	-47.69%
Shares Outstanding (Basic)	1,001	960	957	908	908
Shares Outstanding (Diluted)	1,001	982	1,094	998	959
Shares Change (YoY)	1.91%	-10.22%	9.62%	4.01%	21.41%
EPS (Basic)	0.00	0.01	0.01	0.01	0.00
EPS (Diluted)	0.00	0.01	0.01	0.01	0.00
EPS Growth	-84.06%	-31.00%	6.37%	184.85%	-57.52%
Free Cash Flow	11.7	-15.73	-46.21	-7.15	-3.11
Free Cash Flow Per Share	0.01	-0.02	-0.04	-0.01	-0.00
Dividend Per Share	-	-	-	0.002	0.001
Dividend Growth	-	-	-	15.38%	-13.33%
Gross Margin	13.92%	16.29%	23.05%	21.82%	25.12%
Operating Margin	3.05%	5.02%	10.39%	9.95%	6.10%
Profit Margin	0.79%	4.35%	7.36%	8.40%	5.50%
Free Cash Flow Margin	8.32%	-10.13%	-31.05%	-6.38%	-5.33%
EBITDA	8.96	11.68	18.37	13.65	4.92
EBITDA Margin	6.37%	7.52%	12.35%	12.17%	8.43%
D&A For EBITDA	4.66	3.88	2.91	2.49	1.36
EBIT	4.3	7.8	15.46	11.16	3.56
EBIT Margin	3.05%	5.02%	10.39%	9.95%	6.10%
Effective Tax Rate	68.05%	33.00%	30.83%	21.63%	31.74%

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