Mikro MSC Berhad Income Statement

Financials in millions MYR. Fiscal year is July - June.

Millions MYR. Fiscal year is Jul - Jun.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Jun '25 Jun 30, 2025	Jun '24 Jun 30, 2024	Jun '23 Jun 30, 2023	Jun '22 Jun 30, 2022	Jun '21 Jun 30, 2021
Revenue	147.47	69.58	57.17	55.3	53.08	58.22
Revenue Growth (YoY)	138.02%	21.70%	3.38%	4.19%	-8.83%	15.46%
Cost of Revenue	98.53	41.46	40.54	36.7	36.34	39.87
Gross Profit	48.95	28.11	16.63	18.6	16.74	18.35
Selling, General & Admin	43.57	23.89	11.41	13.94	10.78	11.09
Other Operating Expenses	-19.04	-0.83	-24.15	1.1	0.6	0.65
Operating Expenses	24.53	23.06	-12.88	15.27	10.6	11.36
Operating Income	24.41	5.06	29.51	3.33	6.14	6.98
Interest Expense	-0.43	-0.24	-0.15	-0.1	-0.04	-0.04
Earnings From Equity Investments	21.26	9.18	8.4	-	-	-
Currency Exchange Gain (Loss)	-	-	-	-	0.58	-0.24
EBT Excluding Unusual Items	45.25	13.99	37.76	3.23	6.68	6.7
Gain (Loss) on Sale of Assets	-	-	0.08	2.1	0.14	-
Asset Writedown	-	-	-	-	-	-0.18
Other Unusual Items	-	-	-	-	0	-
Pretax Income	45.25	13.99	37.84	5.34	6.82	6.52
Income Tax Expense	3.86	2.15	1.99	1.37	1.64	1.58
Earnings From Continuing Operations	41.39	11.85	35.85	3.97	5.17	4.94
Minority Interest in Earnings	-0.29	-0.06	0.01	-0.16	-0.07	0.02
Net Income	41.1	11.79	35.87	3.81	5.1	4.96
Net Income to Common	41.1	11.79	35.87	3.81	5.1	4.96
Net Income Growth	186.99%	-67.13%	841.82%	-25.33%	2.82%	57.71%
Shares Outstanding (Basic)	1,267	1,209	1,068	609	589	589
Shares Outstanding (Diluted)	1,267	1,209	1,068	609	589	589
Shares Change (YoY)	17.57%	13.18%	75.26%	3.43%	-	2.80%
EPS (Basic)	0.03	0.01	0.03	0.01	0.01	0.01
EPS (Diluted)	0.03	0.01	0.03	0.01	0.01	0.01
EPS Growth	144.10%	-70.95%	441.67%	-28.38%	3.04%	53.09%
Free Cash Flow	-4.83	1.63	5.95	-0.71	2.45	3.78
Free Cash Flow Per Share	-0.00	0.00	0.01	-0.00	0.00	0.01
Dividend Per Share	-	-	-	0.001	0.001	0.001
Gross Margin	33.19%	40.41%	29.09%	33.64%	31.54%	31.52%
Operating Margin	16.55%	7.27%	51.63%	6.02%	11.57%	12.00%
Profit Margin	27.87%	16.95%	62.73%	6.89%	9.61%	8.52%
Free Cash Flow Margin	-3.28%	2.34%	10.40%	-1.28%	4.63%	6.48%
EBITDA	30.99	7.48	30.83	4.61	7.19	8.08
EBITDA Margin	21.02%	10.75%	53.93%	8.33%	13.55%	13.88%
D&A For EBITDA	6.58	2.42	1.32	1.27	1.05	1.1
EBIT	24.41	5.06	29.51	3.33	6.14	6.98
EBIT Margin	16.55%	7.27%	51.63%	6.02%	11.57%	12.00%
Effective Tax Rate	8.53%	15.34%	5.27%	25.63%	24.09%	24.31%

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