MSB Global Group Berhad (KLSE:MSB)

MSB Global Group Berhad Income Statement

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

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Revenue	66.84	63.87	63.47	46.85
Revenue Growth (YoY)	4.65%	0.63%	35.48%	-
Cost of Revenue	43.72	42.92	41.84	27.97
Gross Profit	23.12	20.95	21.63	18.88
Selling, General & Admin	8.95	7.77	6.59	5.35
Other Operating Expenses	1.94	1.8	1.84	1.05
Operating Expenses	10.83	9.54	8.32	6.19
Operating Income	12.3	11.41	13.31	12.69
Interest Expense	-0.6	-0.48	-0.52	-0.35
Interest & Investment Income	0.12	0.15	0.01	0.03
Currency Exchange Gain (Loss)	0.42	0.02	-0.29	-0.27
EBT Excluding Unusual Items	12.23	11.1	12.5	12.11
Gain (Loss) on Sale of Assets	-	0	10.25	1.86
Other Unusual Items	0.01	-	0.1	0.11
Pretax Income	12.25	11.1	22.85	14.07
Income Tax Expense	3.11	2.84	3.97	3.28
Net Income	9.13	8.26	18.88	10.79
Net Income to Common	9.13	8.26	18.88	10.79
Net Income Growth	10.57%	-56.25%	74.95%	-
Shares Outstanding (Basic)	18	2	2	2
Shares Outstanding (Diluted)	18	2	2	2
Shares Change (YoY)	812.29%	-	-	-
EPS (Basic)	0.50	4.13	9.44	5.40
EPS (Diluted)	0.50	4.13	9.44	5.40
EPS Growth	-87.89%	-56.25%	74.93%	-
Free Cash Flow	9.04	10.9	6.82	2.76
Free Cash Flow Per Share	0.49	5.45	3.41	1.38
Gross Margin	34.59%	32.80%	34.07%	40.30%
Operating Margin	18.39%	17.87%	20.97%	27.09%
Profit Margin	13.66%	12.93%	29.75%	23.04%
Free Cash Flow Margin	13.52%	17.06%	10.75%	5.89%
EBITDA	13.23	12.1	13.89	13.59
EBITDA Margin	19.79%	18.94%	21.88%	29.00%
D&A For EBITDA	0.93	0.68	0.58	0.89
EBIT	12.3	11.41	13.31	12.69
EBIT Margin	18.39%	17.87%	20.97%	27.09%
Effective Tax Rate	25.41%	25.59%	17.36%	23.29%

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