MSB Global Group Berhad (KLSE:MSB)

MSB Global Group Berhad Income Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Revenue	55.73	66.84	63.87	63.47	46.85
Revenue Growth (YoY)	-16.62%	4.65%	0.63%	35.48%	-
Cost of Revenue	35.46	43.72	42.92	41.84	27.97
Gross Profit	20.27	23.12	20.95	21.63	18.88
Selling, General & Admin	10.35	8.95	7.77	6.59	5.35
Other Operating Expenses	4.97	1.94	1.8	1.84	1.05
Operating Expenses	15.4	10.83	9.54	8.32	6.19
Operating Income	4.87	12.3	11.41	13.31	12.69
Interest Expense	-0.59	-0.6	-0.48	-0.52	-0.35
Interest & Investment Income	0.43	0.12	0.15	0.01	0.03
Currency Exchange Gain (Loss)	-	0.42	0.02	-0.29	-0.27
EBT Excluding Unusual Items	4.71	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	4.71	12.25	11.1	22.85	14.07
Income Tax Expense	1.93	3.11	2.84	3.97	3.28
Net Income	2.78	9.13	8.26	18.88	10.79
Net Income to Common	2.78	9.13	8.26	18.88	10.79
Net Income Growth	-69.62%	10.57%	-56.25%	74.95%	-
Shares Outstanding (Basic)	572	18	2	2	2
Shares Outstanding (Diluted)	572	18	2	2	2
Shares Change (YoY)	3035.52%	812.29%	-	-	-
EPS (Basic)	0.00	0.50	4.13	9.44	5.40
EPS (Diluted)	0.00	0.50	4.13	9.44	5.40
EPS Growth	-99.03%	-87.89%	-56.25%	74.93%	-
Free Cash Flow	0.3	9.04	10.9	6.82	2.76
Free Cash Flow Per Share	0.00	0.49	5.45	3.41	1.38
Gross Margin	36.36%	34.59%	32.80%	34.07%	40.30%
Operating Margin	8.73%	18.39%	17.87%	20.97%	27.09%
Profit Margin	4.98%	13.66%	12.93%	29.75%	23.04%
Free Cash Flow Margin	0.54%	13.52%	17.06%	10.75%	5.89%
EBITDA	6.16	13.23	12.1	13.89	13.59
EBITDA Margin	11.05%	19.79%	18.94%	21.88%	29.00%
D&A For EBITDA	1.29	0.93	0.68	0.58	0.89
EBIT	4.87	12.3	11.41	13.31	12.69
EBIT Margin	8.73%	18.39%	17.87%	20.97%	27.09%
Effective Tax Rate	41.05%	25.41%	25.59%	17.36%	23.29%

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