Mudajaya 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	230.6	372.19	460.7	305.19	250.9
Revenue Growth (YoY)	-38.04%	-19.21%	50.95%	21.64%	-27.84%
Cost of Revenue	215.17	294.07	421.67	257.02	215.49
Gross Profit	15.44	78.12	39.03	48.17	35.41
Selling, General & Admin	64.55	56.18	66.85	43.28	34.96
Other Operating Expenses	-	-	-	2.34	4.63
Operating Expenses	54.22	81.69	65.42	45.62	39.59
Operating Income	-38.79	-3.57	-26.38	2.55	-4.18
Interest Expense	-42.76	-52.19	-52.41	-31.67	-44.4
Interest & Investment Income	29.24	28.09	31.77	29.52	31.1
Earnings From Equity Investments	49.09	-2.85	3.06	4.92	7.76
Currency Exchange Gain (Loss)	-	4.18	5.75	3.35	-
Other Non Operating Income (Expenses)	26.94	12.33	11.31	7.63	8.15
EBT Excluding Unusual Items	23.72	-14.02	-26.9	16.29	-1.57
Gain (Loss) on Sale of Investments	-	121.9	0.48	6.7	21
Gain (Loss) on Sale of Assets	-	1.14	1.3	0.65	0.56
Legal Settlements	-	-	4.07	-	-
Other Unusual Items	-	-	-	3.11	-
Pretax Income	23.72	109.03	-21.04	26.75	19.99
Income Tax Expense	6.37	11.58	10.21	5.42	6.09
Earnings From Continuing Operations	17.35	97.45	-31.25	21.33	13.9
Net Income to Company	17.35	97.45	-31.25	21.33	13.9
Minority Interest in Earnings	-5.59	-10.36	-17.27	-6.87	-1.57
Net Income	11.76	87.09	-48.52	14.46	12.33
Net Income to Common	11.76	87.09	-48.52	14.46	12.33
Net Income Growth	-86.50%	-	-	17.25%	-
Shares Outstanding (Basic)	531	436	375	375	157
Shares Outstanding (Diluted)	531	436	375	389	287
Shares Change (YoY)	22.00%	16.11%	-3.63%	35.85%	135.08%
EPS (Basic)	0.02	0.20	-0.13	0.04	0.08
EPS (Diluted)	0.02	0.20	-0.13	0.04	0.04
EPS Growth	-88.93%	-	-	-13.95%	-
Free Cash Flow	33.59	134.87	24.48	-32.65	114.42
Free Cash Flow Per Share	0.06	0.31	0.07	-0.08	0.40
Gross Margin	6.69%	20.99%	8.47%	15.78%	14.11%
Operating Margin	-16.82%	-0.96%	-5.73%	0.83%	-1.67%
Profit Margin	5.10%	23.40%	-10.53%	4.74%	4.91%
Free Cash Flow Margin	14.57%	36.23%	5.31%	-10.70%	45.60%
EBITDA	-29.43	8.07	-13.79	10	2.32
EBITDA Margin	-12.76%	2.17%	-2.99%	3.28%	0.92%
D&A For EBITDA	9.36	11.64	12.59	7.45	6.5
EBIT	-38.79	-3.57	-26.38	2.55	-4.18
EBIT Margin	-16.82%	-0.96%	-5.73%	0.83%	-1.67%
Effective Tax Rate	26.85%	10.62%	-	20.28%	30.47%

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