Master Tec Group Berhad Income Statement

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

Millions MYR. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	415.41	324.04	285.44	362.68	275.88
Revenue Growth (YoY)	28.20%	13.52%	-21.30%	31.47%	69.97%
Cost of Revenue	361.89	288.67	241.41	327.56	262.33
Gross Profit	53.52	35.37	44.03	35.13	13.55
Selling, General & Admin	14.98	10.59	10.97	7.04	5.7
Other Operating Expenses	-3.83	-	-	-	-2.1
Operating Expenses	11.15	11.01	10.97	8.14	3.71
Operating Income	42.37	24.35	33.06	26.99	9.84
Interest Expense	-4.68	-3.38	-4.22	-4.17	-3.05
Interest & Investment Income	-	2.19	0.94	0.35	0.42
Currency Exchange Gain (Loss)	-	-	0.28	0.7	-
Other Non Operating Income (Expenses)	-	4.56	2.71	2.31	-
EBT Excluding Unusual Items	37.68	27.73	32.77	26.18	7.22
Gain (Loss) on Sale of Assets	-	-	-	0	-
Pretax Income	37.68	27.73	32.77	26.18	7.22
Income Tax Expense	9.7	0.63	9.26	6.63	1.68
Earnings From Continuing Operations	27.98	27.1	23.51	19.56	5.53
Minority Interest in Earnings	0.34	-0.09	-	-	-
Net Income	28.32	27.01	23.51	19.56	5.53
Net Income to Common	28.32	27.01	23.51	19.56	5.53
Net Income Growth	4.87%	14.91%	20.20%	253.43%	5.23%
Shares Outstanding (Basic)	1,020	1,009	862	862	862
Shares Outstanding (Diluted)	1,020	1,009	862	862	862
Shares Change (YoY)	1.07%	17.09%	-	-	-
EPS (Basic)	0.03	0.03	0.03	0.02	0.01
EPS (Diluted)	0.03	0.03	0.03	0.02	0.01
EPS Growth	3.75%	-1.86%	20.20%	253.45%	5.23%
Free Cash Flow	20.73	-15.91	26.88	12.79	-12.53
Free Cash Flow Per Share	0.02	-0.02	0.03	0.01	-0.01
Dividend Per Share	0.017	0.006	0.007	0.326	-
Dividend Growth	194.74%	-19.03%	-97.84%	-	-
Gross Margin	12.88%	10.91%	15.43%	9.69%	4.91%
Operating Margin	10.20%	7.52%	11.58%	7.44%	3.57%
Profit Margin	6.82%	8.33%	8.24%	5.39%	2.01%
Free Cash Flow Margin	4.99%	-4.91%	9.42%	3.53%	-4.54%
EBITDA	49.55	28.02	36.63	30.68	13.37
EBITDA Margin	11.93%	8.65%	12.83%	8.46%	4.84%
D&A For EBITDA	7.18	3.67	3.57	3.69	3.52
EBIT	42.37	24.35	33.06	26.99	9.84
EBIT Margin	10.20%	7.52%	11.58%	7.44%	3.57%
Effective Tax Rate	25.74%	2.27%	28.26%	25.31%	23.31%
Advertising Expenses	-	-	-	-	0.02

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.