MSB Global Group Berhad (KLSE:MSB)

MSB Global Group Berhad Income Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Revenue	57.16	66.84	63.87	63.47	46.85
Revenue Growth (YoY)	-9.95%	4.65%	0.63%	35.48%	-
Cost of Revenue	37.01	43.72	42.92	41.84	27.97
Gross Profit	20.14	23.12	20.95	21.63	18.88
Selling, General & Admin	10.18	8.95	7.77	6.59	5.35
Other Operating Expenses	5.24	1.94	1.8	1.84	1.05
Operating Expenses	15.55	10.83	9.54	8.32	6.19
Operating Income	4.59	12.3	11.41	13.31	12.69
Interest Expense	-0.66	-0.6	-0.48	-0.52	-0.35
Interest & Investment Income	0.33	0.12	0.15	0.01	0.03
Currency Exchange Gain (Loss)	0.14	0.42	0.02	-0.29	-0.27
EBT Excluding Unusual Items	4.4	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	4.4	12.25	11.1	22.85	14.07
Income Tax Expense	1.87	3.11	2.84	3.97	3.28
Net Income	2.52	9.13	8.26	18.88	10.79
Net Income to Common	2.52	9.13	8.26	18.88	10.79
Net Income Growth	-86.63%	10.57%	-56.25%	74.95%	-
Shares Outstanding (Basic)	436	18	2	2	2
Shares Outstanding (Diluted)	436	18	2	2	2
Shares Change (YoY)	21712.30%	812.29%	-	-	-
EPS (Basic)	0.01	0.50	4.13	9.44	5.40
EPS (Diluted)	0.01	0.50	4.13	9.44	5.40
EPS Growth	-99.94%	-87.89%	-56.25%	74.93%	-
Free Cash Flow	6.99	9.04	10.9	6.82	2.76
Free Cash Flow Per Share	0.02	0.49	5.45	3.41	1.38
Gross Margin	35.24%	34.59%	32.80%	34.07%	40.30%
Operating Margin	8.04%	18.39%	17.87%	20.97%	27.09%
Profit Margin	4.42%	13.66%	12.93%	29.75%	23.04%
Free Cash Flow Margin	12.23%	13.52%	17.06%	10.75%	5.89%
EBITDA	5.73	13.23	12.1	13.89	13.59
EBITDA Margin	10.03%	19.79%	18.94%	21.88%	29.00%
D&A For EBITDA	1.14	0.93	0.68	0.58	0.89
EBIT	4.59	12.3	11.41	13.31	12.69
EBIT Margin	8.04%	18.39%	17.87%	20.97%	27.09%
Effective Tax Rate	42.59%	25.41%	25.59%	17.36%	23.29%

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