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	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	769.51	540.45	256.18	164.45	104	115.2
Revenue Growth (YoY)	116.95%	110.97%	55.77%	58.12%	-9.72%	69.39%
Cost of Revenue	615.47	425.02	204.2	130.69	81.08	90.14
Gross Profit	154.04	115.43	51.98	33.77	22.93	25.06
Selling, General & Admin	30.81	28.89	21.25	13.33	7.69	7.18
Other Operating Expenses	3.13	2.29	3.03	3.25	2.21	2.43
Operating Expenses	47.96	45.2	25.86	19.99	12.39	13.17
Operating Income	106.08	70.23	26.12	13.78	10.54	11.89
Interest Expense	-0.9	-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	104.87	68.5	24.72	13.18	10.18	10.54
Other Unusual Items	-	-	-	-	-1.97	-
Pretax Income	104.87	68.5	24.72	13.18	8.22	10.54
Income Tax Expense	29.6	20.27	7.56	3.89	2.69	2.41
Earnings From Continuing Operations	75.27	48.23	17.16	9.3	5.53	8.13
Minority Interest in Earnings	-0.42	-0.48	-0.25	0.21	-	-
Net Income	74.85	47.75	16.91	9.5	5.53	8.13
Net Income to Common	74.85	47.75	16.91	9.5	5.53	8.13
Net Income Growth	162.71%	182.36%	77.96%	71.89%	-32.00%	43.58%
Shares Outstanding (Basic)	589	519	422	409	341	327
Shares Outstanding (Diluted)	618	588	510	446	341	327
Shares Change (YoY)	8.86%	15.18%	14.43%	30.75%	4.32%	26060.00%
EPS (Basic)	0.13	0.09	0.04	0.02	0.02	0.02
EPS (Diluted)	0.13	0.08	0.03	0.02	0.02	0.02
EPS Growth	187.13%	145.32%	55.39%	31.49%	-34.83%	-99.45%
Free Cash Flow	130.35	62.9	-8.27	3.54	-3.79	5.26
Free Cash Flow Per Share	0.21	0.11	-0.02	0.01	-0.01	0.02
Dividend Per Share	0.001	0.003	-	-	-	-
Gross Margin	20.02%	21.36%	20.29%	20.53%	22.05%	21.75%
Operating Margin	13.79%	12.99%	10.20%	8.38%	10.13%	10.32%
Profit Margin	9.73%	8.83%	6.60%	5.78%	5.32%	7.06%
Free Cash Flow Margin	16.94%	11.64%	-3.23%	2.15%	-3.64%	4.56%
EBITDA	108.94	72.92	29.22	16.6	13.46	14.97
EBITDA Margin	14.16%	13.49%	11.41%	10.09%	12.94%	13.00%
D&A For EBITDA	2.86	2.69	3.1	2.82	2.92	3.08
EBIT	106.08	70.23	26.12	13.78	10.54	11.89
EBIT Margin	13.79%	12.99%	10.20%	8.38%	10.13%	10.32%
Effective Tax Rate	28.23%	29.59%	30.57%	29.48%	32.75%	22.86%

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