Minho (M) 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	178.3	188.12	193.43	227.37	222.34
Revenue Growth (YoY)	-5.22%	-2.74%	-14.93%	2.26%	10.26%
Cost of Revenue	176.58	165.08	169.31	179.15	174.19
Gross Profit	1.73	23.04	24.12	48.21	48.14
Selling, General & Admin	-	31.23	20.3	37.73	44.71
Other Operating Expenses	-11.09	-16.39	-10.26	-8.25	-7.59
Operating Expenses	-11.09	14.83	10.05	29.48	37.12
Operating Income	12.81	8.21	14.07	18.74	11.03
Interest Expense	-1.03	-1.35	-1.39	-1.28	-1.71
Interest & Investment Income	-	1.1	1.14	0.78	0.56
Currency Exchange Gain (Loss)	-	0.07	0.47	0.71	0.99
EBT Excluding Unusual Items	11.78	8.02	14.3	18.94	10.86
Gain (Loss) on Sale of Investments	-	-	-	0.15	0.03
Gain (Loss) on Sale of Assets	-	1.33	0.6	0.49	1.53
Other Unusual Items	-	-	-	0.01	0.17
Pretax Income	11.78	9.35	14.9	19.58	12.6
Income Tax Expense	6.08	3.62	7.23	8.32	3.07
Earnings From Continuing Operations	5.71	5.74	7.67	11.27	9.53
Minority Interest in Earnings	0	-	-	-	-
Net Income	5.71	5.74	7.67	11.27	9.53
Net Income to Common	5.71	5.74	7.67	11.27	9.53
Net Income Growth	-0.45%	-25.19%	-31.97%	18.24%	206.53%
Shares Outstanding (Basic)	357	357	357	357	357
Shares Outstanding (Diluted)	357	357	357	357	357
Shares Change (YoY)	-	-	-	-	-30.16%
EPS (Basic)	0.02	0.02	0.02	0.03	0.03
EPS (Diluted)	0.02	0.02	0.02	0.02	0.02
EPS Growth	1.29%	3.27%	-27.15%	-2.77%	254.08%
Free Cash Flow	18.64	17.55	5.14	14.74	23.81
Free Cash Flow Per Share	0.05	0.05	0.01	0.04	0.07
Dividend Per Share	0.009	-	-	-	-
Gross Margin	0.97%	12.25%	12.47%	21.20%	21.65%
Operating Margin	7.19%	4.36%	7.28%	8.24%	4.96%
Profit Margin	3.20%	3.05%	3.96%	4.96%	4.29%
Free Cash Flow Margin	10.46%	9.33%	2.66%	6.48%	10.71%
EBITDA	24.61	14.88	18.91	23.87	15.99
EBITDA Margin	13.80%	7.91%	9.78%	10.50%	7.19%
D&A For EBITDA	11.8	6.67	4.84	5.14	4.96
EBIT	12.81	8.21	14.07	18.74	11.03
EBIT Margin	7.19%	4.36%	7.28%	8.24%	4.96%
Effective Tax Rate	51.58%	38.66%	48.54%	42.46%	24.35%

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