Mieco Chipboard 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	Mar '26 Mar 31, 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
Revenue	331.73	361.85	408	358.87	328.26	372.77
Revenue Growth (YoY)	-18.10%	-11.31%	13.69%	9.32%	-11.94%	-1.21%
Cost of Revenue	-	-	378.38	415.41	333.53	339.3
Gross Profit	331.73	361.85	29.61	-56.54	-5.27	33.47
Selling, General & Admin	-	-	23.25	24.31	26.08	21.14
Other Operating Expenses	319.77	349.76	-	-	-	-
Operating Expenses	350.05	379.05	23.25	24.31	25.76	18.56
Operating Income	-18.32	-17.2	6.37	-80.85	-31.03	14.91
Interest Expense	-11.44	-12.6	-15.09	-13.26	-9.1	-10.31
Interest & Investment Income	-	-	0.43	0.7	0.98	-
Other Non Operating Income (Expenses)	-	-	11.21	31.32	8.67	18.37
EBT Excluding Unusual Items	-29.75	-29.8	2.92	-62.1	-30.48	22.98
Merger & Restructuring Charges	-	-	-0.01	-0.54	-	-
Gain (Loss) on Sale of Assets	11.99	17.78	-	-	-	-
Pretax Income	-17.76	-12.01	2.91	-62.63	-30.48	22.98
Income Tax Expense	-0.3	0.6	1.37	2.47	3.24	-4.53
Net Income	-17.46	-12.62	1.54	-65.1	-33.72	27.51
Net Income to Common	-17.46	-12.62	1.54	-65.1	-33.72	27.51
Shares Outstanding (Basic)	994	1,000	1,000	1,000	1,000	844
Shares Outstanding (Diluted)	994	1,000	1,000	1,000	1,000	844
Shares Change (YoY)	-1.21%	-	-	-	18.49%	0.47%
EPS (Basic)	-0.02	-0.01	0.00	-0.07	-0.03	0.03
EPS (Diluted)	-0.02	-0.01	0.00	-0.07	-0.03	0.03
Free Cash Flow	8.44	-0.08	-3.83	-36.38	22.48	13.27
Free Cash Flow Per Share	0.01	-	-0.00	-0.04	0.02	0.02
Gross Margin	100.00%	100.00%	7.26%	-15.76%	-1.60%	8.98%
Operating Margin	-5.52%	-4.75%	1.56%	-22.53%	-9.45%	4.00%
Profit Margin	-5.26%	-3.49%	0.38%	-18.14%	-10.27%	7.38%
Free Cash Flow Margin	2.54%	-0.02%	-0.94%	-10.14%	6.85%	3.56%
EBITDA	11.3	12.09	28.82	-55.45	-5.05	44.49
EBITDA Margin	3.40%	3.34%	7.06%	-15.45%	-1.54%	11.94%
D&A For EBITDA	29.61	29.29	22.45	25.41	25.98	29.58
EBIT	-18.32	-17.2	6.37	-80.85	-31.03	14.91
EBIT Margin	-5.52%	-4.75%	1.56%	-22.53%	-9.45%	4.00%
Effective Tax Rate	-	-	47.18%	-	-	-

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