Mi Technovation Berhad (KLSE:MI)
Malaysia · Delayed Price · Currency is MYR 6.13
-0.36 (-5.55%)
At close: Aug 28, 2026
Mi Technovation Berhad Income Statement
Financials in millions MYR. Fiscal year is January - December.
Millions MYR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | 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 |
| 745.11 | 625 | 463.46 | 355.96 | 389.48 | 375.48 | |
Revenue Growth | 48.19% | 34.86% | 30.20% | -8.61% | 3.73% | 63.96% |
Cost of Revenue | 349.43 | 280.99 | 202.85 | 164.7 | 185.66 | 178.55 |
Gross Profit | 395.68 | 344.01 | 260.6 | 191.26 | 203.82 | 196.93 |
Selling, General & Admin | 112.26 | 112.26 | 99.96 | 82.52 | 81.75 | 71.01 |
Other Operating Expenses | 80.83 | 80.83 | 41.45 | 16.77 | 17.12 | 43.13 |
Operating Expenses | 222.33 | 220.69 | 167.37 | 124.27 | 124.21 | 131.74 |
Operating Income | 173.35 | 123.33 | 93.24 | 66.99 | 79.62 | 65.18 |
Interest Expense | -2.34 | -1.51 | -1.69 | -1.78 | -1.95 | -0.82 |
Interest & Investment Income | 0.33 | - | - | - | - | - |
Earnings From Equity Investments | 1.03 | -0.1 | 0.68 | 0.31 | -2.22 | -0.85 |
Currency Exchange Gain (Loss) | 18.98 | - | - | - | - | - |
Other Non Operating Income (Expenses) | -1.33 | - | - | - | - | - |
EBT Excluding Unusual Items | 190.03 | 121.72 | 92.23 | 65.52 | 75.45 | 63.5 |
Gain (Loss) on Sale of Investments | -6.5 | -6.5 | - | - | - | - |
Asset Writedown | 8.14 | 8.14 | 3.18 | - | - | - |
Other Unusual Items | - | - | - | 0 | - | 0 |
Pretax Income | 191.67 | 123.36 | 95.41 | 65.52 | 75.45 | 63.51 |
Income Tax Expense | 45.55 | 29.66 | 24.19 | 12.82 | 9.2 | 3.37 |
Earnings From Continuing Operations | 146.12 | 93.7 | 71.22 | 52.7 | 66.25 | 60.14 |
Minority Interest in Earnings | 0.26 | 0.08 | 1.35 | 2.41 | 2.61 | 1.71 |
Net Income | 146.38 | 93.78 | 72.57 | 55.11 | 68.86 | 61.85 |
Net Income to Common | 146.38 | 93.78 | 72.57 | 55.11 | 68.86 | 61.85 |
Net Income Growth | 182.64% | 29.22% | 31.69% | -19.97% | 11.35% | 14.51% |
Shares Outstanding (Basic) | 888 | 890 | 894 | 895 | 896 | 825 |
Shares Outstanding (Diluted) | 888 | 891 | 895 | 896 | 898 | 826 |
Shares Change | -0.60% | -0.45% | -0.14% | -0.25% | 8.66% | 10.79% |
EPS (Basic) | 0.16 | 0.11 | 0.08 | 0.06 | 0.08 | 0.07 |
EPS (Diluted) | 0.16 | 0.11 | 0.08 | 0.06 | 0.08 | 0.07 |
EPS Growth | 184.33% | 29.84% | 31.87% | -19.82% | 2.54% | 3.32% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | 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 |
Free Cash Flow | 53.01 | 96.58 | 24.44 | 68.82 | 69.77 | 2.68 |
Free Cash Flow Per Share | 0.06 | 0.11 | 0.03 | 0.08 | 0.08 | 0.00 |
Dividend Per Share | 0.030 | 0.030 | 0.060 | 0.040 | 0.040 | 0.050 |
Dividend Growth | -33.33% | -50.00% | 50.00% | 0% | -20.00% | 66.67% |
Gross Margin | 53.10% | 55.04% | 56.23% | 53.73% | 52.33% | 52.45% |
Operating Margin | 23.27% | 19.73% | 20.12% | 18.82% | 20.44% | 17.36% |
Profit Margin | 19.65% | 15.00% | 15.66% | 15.48% | 17.68% | 16.47% |
Free Cash Flow Margin | 7.11% | 15.45% | 5.27% | 19.33% | 17.91% | 0.71% |
EBITDA | 196.9 | 145.69 | 112.65 | 88.9 | 102.76 | 80.25 |
EBITDA Margin | 26.43% | 23.31% | 24.31% | 24.97% | 26.38% | 21.37% |
D&A For EBITDA | 23.55 | 22.37 | 19.41 | 21.9 | 23.15 | 15.07 |
EBIT | 173.35 | 123.33 | 93.24 | 66.99 | 79.62 | 65.18 |
EBIT Margin | 23.27% | 19.73% | 20.12% | 18.82% | 20.44% | 17.36% |
Effective Tax Rate | 23.77% | 24.04% | 25.35% | 19.56% | 12.19% | 5.31% |