MN Holdings Berhad (KLSE:MNHLDG)

MN Holdings Berhad Income Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2025	Jun 30, 2024	Jun 30, 2023	Jun 30, 2022	Jun 30, 2021
Revenue	535.43	256.18	164.45	104	115.2
Revenue Growth (YoY)	109.01%	55.77%	58.12%	-9.72%	69.39%
Cost of Revenue	419.51	204.2	130.69	81.08	90.14
Gross Profit	115.92	51.98	33.77	22.93	25.06
Selling, General & Admin	31.59	21.25	13.33	7.69	7.18
Other Operating Expenses	14.16	3.03	3.25	2.21	2.43
Operating Expenses	45.75	25.86	19.99	12.39	13.17
Operating Income	70.16	26.12	13.78	10.54	11.89
Interest Expense	-1.29	-0.9	-0.59	-0.36	-0.64
Other Non Operating Income (Expenses)	-	-0.51	-	-	-0.71
EBT Excluding Unusual Items	68.88	24.72	13.18	10.18	10.54
Other Unusual Items	-	-	-	-1.97	-
Pretax Income	68.88	24.72	13.18	8.22	10.54
Income Tax Expense	20.52	7.56	3.89	2.69	2.41
Earnings From Continuing Operations	48.36	17.16	9.3	5.53	8.13
Minority Interest in Earnings	-0.14	-0.25	0.21	-	-
Net Income	48.22	16.91	9.5	5.53	8.13
Net Income to Common	48.22	16.91	9.5	5.53	8.13
Net Income Growth	185.16%	77.96%	71.89%	-32.00%	43.58%
Shares Outstanding (Basic)	519	422	409	341	327
Shares Outstanding (Diluted)	588	510	446	341	327
Shares Change (YoY)	15.29%	14.43%	30.75%	4.32%	26060.00%
EPS (Basic)	0.09	0.04	0.02	0.02	0.02
EPS (Diluted)	0.08	0.03	0.02	0.02	0.02
EPS Growth	147.74%	55.39%	31.49%	-34.83%	-99.45%
Free Cash Flow	62.37	-8.27	3.54	-3.79	5.26
Free Cash Flow Per Share	0.11	-0.02	0.01	-0.01	0.02
Dividend Per Share	0.003	-	-	-	-
Gross Margin	21.65%	20.29%	20.53%	22.05%	21.75%
Operating Margin	13.10%	10.20%	8.38%	10.13%	10.32%
Profit Margin	9.01%	6.60%	5.78%	5.32%	7.06%
Free Cash Flow Margin	11.65%	-3.23%	2.15%	-3.64%	4.56%
EBITDA	72.85	29.22	16.6	13.46	14.97
EBITDA Margin	13.61%	11.41%	10.09%	12.94%	13.00%
D&A For EBITDA	2.69	3.1	2.82	2.92	3.08
EBIT	70.16	26.12	13.78	10.54	11.89
EBIT Margin	13.10%	10.20%	8.38%	10.13%	10.32%
Effective Tax Rate	29.80%	30.57%	29.48%	32.75%	22.86%

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