MN Holdings 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	Sep '25 Sep 30, 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	651.44	540.45	256.18	164.45	104	115.2
Revenue Growth (YoY)	114.20%	110.97%	55.77%	58.12%	-9.72%	69.39%
Cost of Revenue	514.34	425.02	204.2	130.69	81.08	90.14
Gross Profit	137.1	115.43	51.98	33.77	22.93	25.06
Selling, General & Admin	31.02	28.89	21.25	13.33	7.69	7.18
Other Operating Expenses	2.33	2.29	3.03	3.25	2.21	2.43
Operating Expenses	48.26	45.2	25.86	19.99	12.39	13.17
Operating Income	88.84	70.23	26.12	13.78	10.54	11.89
Interest Expense	-1.16	-1.42	-0.9	-0.59	-0.36	-0.64
Other Non Operating Income (Expenses)	-0.31	-0.31	-0.51	-	-	-0.71
EBT Excluding Unusual Items	87.37	68.5	24.72	13.18	10.18	10.54
Other Unusual Items	0.76	-	-	-	-1.97	-
Pretax Income	88.13	68.5	24.72	13.18	8.22	10.54
Income Tax Expense	25.35	20.27	7.56	3.89	2.69	2.41
Earnings From Continuing Operations	62.79	48.23	17.16	9.3	5.53	8.13
Minority Interest in Earnings	-0.55	-0.48	-0.25	0.21	-	-
Net Income	62.24	47.75	16.91	9.5	5.53	8.13
Net Income to Common	62.24	47.75	16.91	9.5	5.53	8.13
Net Income Growth	213.72%	182.36%	77.96%	71.89%	-32.00%	43.58%
Shares Outstanding (Basic)	550	519	422	409	341	327
Shares Outstanding (Diluted)	598	588	510	446	341	327
Shares Change (YoY)	9.90%	15.18%	14.43%	30.75%	4.32%	26060.00%
EPS (Basic)	0.11	0.09	0.04	0.02	0.02	0.02
EPS (Diluted)	0.10	0.08	0.03	0.02	0.02	0.02
EPS Growth	185.91%	145.32%	55.39%	31.49%	-34.83%	-99.45%
Free Cash Flow	150.54	62.9	-8.27	3.54	-3.79	5.26
Free Cash Flow Per Share	0.25	0.11	-0.02	0.01	-0.01	0.02
Dividend Per Share	0.001	0.003	-	-	-	-
Gross Margin	21.04%	21.36%	20.29%	20.53%	22.05%	21.75%
Operating Margin	13.64%	12.99%	10.20%	8.38%	10.13%	10.32%
Profit Margin	9.55%	8.83%	6.60%	5.78%	5.32%	7.06%
Free Cash Flow Margin	23.11%	11.64%	-3.23%	2.15%	-3.64%	4.56%
EBITDA	91.66	72.92	29.22	16.6	13.46	14.97
EBITDA Margin	14.07%	13.49%	11.41%	10.09%	12.94%	13.00%
D&A For EBITDA	2.82	2.69	3.1	2.82	2.92	3.08
EBIT	88.84	70.23	26.12	13.78	10.54	11.89
EBIT Margin	13.64%	12.99%	10.20%	8.38%	10.13%	10.32%
Effective Tax Rate	28.76%	29.59%	30.57%	29.48%	32.75%	22.86%

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.