Muda Holdings 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	1,433	1,454	1,505	1,769	1,741
Revenue Growth (YoY)	-1.40%	-3.43%	-14.92%	1.65%	22.09%
Cost of Revenue	1,275	1,286	1,340	1,546	1,426
Gross Profit	158.05	168.07	165.48	223.37	315.02
Selling, General & Admin	195.71	198.76	198.12	211.98	194.61
Other Operating Expenses	-0.86	-0.17	0.55	-	-
Operating Expenses	194.85	198.6	198.67	210.35	193.56
Operating Income	-36.8	-30.53	-33.19	13.01	121.46
Interest Expense	-33.12	-32.72	-31.43	-24.73	-19.35
Interest & Investment Income	0.66	1.31	1.02	0.63	-
Earnings From Equity Investments	-0.44	-0.85	0.18	0.03	5.04
Other Non Operating Income (Expenses)	7.91	-1.9	14.56	-4.05	-0.04
EBT Excluding Unusual Items	-61.79	-64.68	-48.87	-15.11	107.12
Gain (Loss) on Sale of Investments	-	-	-	-	-0.36
Gain (Loss) on Sale of Assets	-	-	-	-	1.86
Asset Writedown	-	-0.32	-0.4	-	-0.49
Pretax Income	-61.79	-65	-49.27	-15.11	108.13
Income Tax Expense	-16.34	-17.14	-23.84	-6.92	23.22
Earnings From Continuing Operations	-45.45	-47.87	-25.43	-8.18	84.91
Minority Interest in Earnings	-3.05	-2.66	-5.34	-2.68	-7.08
Net Income	-48.5	-50.52	-30.78	-10.87	77.84
Net Income to Common	-48.5	-50.52	-30.78	-10.87	77.84
Net Income Growth	-	-	-	-	-13.53%
Shares Outstanding (Basic)	305	305	305	305	305
Shares Outstanding (Diluted)	305	305	305	305	305
EPS (Basic)	-0.16	-0.17	-0.10	-0.04	0.26
EPS (Diluted)	-0.16	-0.17	-0.10	-0.04	0.26
EPS Growth	-	-	-	-	-13.53%
Free Cash Flow	-12.8	20.95	47.38	-51.49	45.18
Free Cash Flow Per Share	-0.04	0.07	0.15	-0.17	0.15
Dividend Per Share	-	0.020	0.030	0.040	0.050
Dividend Growth	-	-33.33%	-25.00%	-20.00%	-
Gross Margin	11.03%	11.56%	10.99%	12.62%	18.10%
Operating Margin	-2.57%	-2.10%	-2.21%	0.73%	6.98%
Profit Margin	-3.38%	-3.48%	-2.04%	-0.61%	4.47%
Free Cash Flow Margin	-0.89%	1.44%	3.15%	-2.91%	2.60%
EBITDA	53.08	43.93	41.05	85.06	190.33
EBITDA Margin	3.70%	3.02%	2.73%	4.81%	10.93%
D&A For EBITDA	89.88	74.46	74.24	72.05	68.87
EBIT	-36.8	-30.53	-33.19	13.01	121.46
EBIT Margin	-2.57%	-2.10%	-2.21%	0.73%	6.98%
Effective Tax Rate	-	-	-	-	21.47%

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