Mikro MSC Berhad Income Statement

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

Millions MYR. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2025	FY 2024	FY 2023	FY 2022
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
Revenue	73.13	69.58	57.17	55.3	53.08
Revenue Growth (YoY)	5.11%	21.70%	3.38%	4.19%	-8.83%
Cost of Revenue	49.91	41.46	38.03	36.7	36.34
Gross Profit	23.23	28.11	19.14	18.6	16.74
Selling, General & Admin	17.89	23.89	13.92	13.94	10.78
Other Operating Expenses	3.08	-0.83	-24.23	1.1	0.6
Operating Expenses	21.28	23.06	-10.46	15.27	10.6
Operating Income	1.95	5.06	29.6	3.33	6.14
Interest Expense	-0.17	-0.24	-0.15	-0.1	-0.04
Earnings From Equity Investments	22.13	9.18	8.4	-	-
Currency Exchange Gain (Loss)	-	-	-	-	0.58
EBT Excluding Unusual Items	23.91	13.99	37.84	3.23	6.68
Gain (Loss) on Sale of Assets	-	-	0	2.1	0.14
Other Unusual Items	-0	-	-	-	0
Pretax Income	23.91	13.99	37.84	5.34	6.82
Income Tax Expense	1.39	2.15	1.99	1.37	1.64
Earnings From Continuing Operations	22.52	11.85	35.85	3.97	5.17
Minority Interest in Earnings	-0.17	-0.06	0.01	-0.16	-0.07
Net Income	22.35	11.79	35.87	3.81	5.1
Net Income to Common	22.35	11.79	35.87	3.81	5.1
Net Income Growth	89.57%	-67.13%	841.82%	-25.33%	2.82%
Shares Outstanding (Basic)	1,160	1,209	1,068	609	589
Shares Outstanding (Diluted)	1,160	1,209	1,068	609	589
Shares Change (YoY)	-4.04%	13.18%	75.26%	3.43%	-
EPS (Basic)	0.02	0.01	0.03	0.01	0.01
EPS (Diluted)	0.02	0.01	0.03	0.01	0.01
EPS Growth	97.54%	-70.95%	441.67%	-28.38%	3.04%
Free Cash Flow	2.57	1.63	5.95	-0.71	2.45
Free Cash Flow Per Share	0.00	0.00	0.01	-0.00	0.00
Dividend Per Share	-	-	-	0.001	0.001
Gross Margin	31.76%	40.41%	33.48%	33.64%	31.54%
Operating Margin	2.66%	7.27%	51.77%	6.02%	11.57%
Profit Margin	30.56%	16.95%	62.73%	6.89%	9.61%
Free Cash Flow Margin	3.51%	2.34%	10.40%	-1.28%	4.63%
EBITDA	3.41	7.48	30.91	4.61	7.19
EBITDA Margin	4.66%	10.75%	54.07%	8.33%	13.55%
D&A For EBITDA	1.46	2.42	1.32	1.27	1.05
EBIT	1.95	5.06	29.6	3.33	6.14
EBIT Margin	2.66%	7.27%	51.77%	6.02%	11.57%
Effective Tax Rate	5.80%	15.34%	5.27%	25.63%	24.09%

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