KLSE:MUHIBAH 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	1,329	1,940	1,255	896.81	1,004
Revenue Growth (YoY)	-31.51%	54.54%	39.97%	-10.65%	-16.33%
Cost of Revenue	1,249	1,671	996.2	712.6	832.51
Gross Profit	79.88	268.94	259.01	184.21	171.16
Selling, General & Admin	-	219.62	204.12	195.45	199.38
Other Operating Expenses	-	-15.77	-28.84	-36.34	-49.04
Operating Expenses	-	211.38	225.28	159.24	117.11
Operating Income	79.88	57.56	33.74	24.97	54.05
Interest Expense	-25.29	-24.62	-27.47	-19.76	-19.94
Interest & Investment Income	20.39	18.07	11.26	19.42	8.18
Earnings From Equity Investments	97.82	123.3	62.87	-1.2	-28.05
Other Non Operating Income (Expenses)	-	-16.95	-14.23	-	-
EBT Excluding Unusual Items	172.79	157.35	66.17	23.43	14.24
Gain (Loss) on Sale of Assets	-	15.95	0.41	0.88	1.66
Pretax Income	172.79	173.31	66.58	24.31	15.9
Income Tax Expense	42.5	29.88	30.17	18.59	13.4
Earnings From Continuing Operations	130.3	143.42	36.41	5.72	2.5
Minority Interest in Earnings	-49.96	-63.43	-44.39	-23.6	-5.92
Net Income	80.33	80	-7.98	-17.88	-3.42
Net Income to Common	80.33	80	-7.98	-17.88	-3.42
Net Income Growth	0.42%	-	-	-	-
Shares Outstanding (Basic)	730	727	725	649	483
Shares Outstanding (Diluted)	758	758	725	649	483
Shares Change (YoY)	0.04%	4.51%	11.79%	34.20%	-
EPS (Basic)	0.11	0.11	-0.01	-0.03	-0.01
EPS (Diluted)	0.11	0.11	-0.01	-0.03	-0.01
EPS Growth	0.38%	-	-	-	-
Free Cash Flow	79.94	91.11	169.88	78.21	88.47
Free Cash Flow Per Share	0.10	0.12	0.23	0.12	0.18
Dividend Per Share	0.035	0.030	-	-	-
Dividend Growth	16.67%	-	-	-	-
Gross Margin	6.01%	13.86%	20.64%	20.54%	17.05%
Operating Margin	6.01%	2.97%	2.69%	2.78%	5.38%
Profit Margin	6.05%	4.12%	-0.64%	-1.99%	-0.34%
Free Cash Flow Margin	6.02%	4.70%	13.53%	8.72%	8.81%
EBITDA	132.86	122.11	101.85	90.45	122.95
EBITDA Margin	10.00%	6.30%	8.11%	10.09%	12.25%
D&A For EBITDA	52.98	64.55	68.11	65.48	68.9
EBIT	79.88	57.56	33.74	24.97	54.05
EBIT Margin	6.01%	2.97%	2.69%	2.78%	5.38%
Effective Tax Rate	24.59%	17.24%	45.31%	76.47%	84.28%

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