PMW International 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	208.52	165.34	134.87	85.24	75.83
Revenue Growth (YoY)	26.12%	22.59%	58.23%	12.41%	-
Cost of Revenue	167.6	137.19	112.05	70.7	62.75
Gross Profit	40.92	28.15	22.82	14.54	13.08
Selling, General & Admin	26.04	9.36	6.34	5.67	4.35
Other Operating Expenses	-6.77	-6.09	-5.07	-4.2	-4.5
Operating Expenses	19.07	3.37	1.42	1.64	0.11
Operating Income	21.85	24.77	21.41	12.89	12.96
Interest Expense	-2.18	-1.97	-1.41	-1.05	-0.84
Interest & Investment Income	0.2	0.23	0.43	0.24	0.47
Earnings From Equity Investments	0.63	0.64	0.62	0.29	-0.11
Currency Exchange Gain (Loss)	-	-	-0.04	-	-0
EBT Excluding Unusual Items	20.51	23.67	21	12.38	12.47
Gain (Loss) on Sale of Investments	-	-	0.35	-0.06	0.02
Gain (Loss) on Sale of Assets	-	-	-	0.02	0.29
Pretax Income	20.51	23.67	21.35	12.33	12.78
Income Tax Expense	6.45	6.23	5.82	2.35	4.43
Earnings From Continuing Operations	14.06	17.44	15.53	9.98	8.35
Minority Interest in Earnings	-1.23	-1.48	-1.24	-1.21	-0.04
Net Income	12.84	15.96	14.29	8.77	8.31
Net Income to Common	12.84	15.96	14.29	8.77	8.31
Net Income Growth	-19.58%	11.71%	62.93%	5.51%	-
Shares Outstanding (Basic)	269	3	24	24	24
Shares Outstanding (Diluted)	269	3	24	24	24
Shares Change (YoY)	8402.83%	-86.75%	-	-	-
EPS (Basic)	0.05	5.04	0.60	0.37	0.35
EPS (Diluted)	0.05	5.04	0.60	0.37	0.35
EPS Growth	-99.05%	742.98%	62.93%	5.51%	-
Free Cash Flow	8.01	13.23	9.68	4.98	8.03
Free Cash Flow Per Share	0.03	4.18	0.41	0.21	0.34
Dividend Per Share	0.003	-	-	-	-
Gross Margin	19.63%	17.02%	16.92%	17.05%	17.24%
Operating Margin	10.48%	14.98%	15.87%	15.13%	17.09%
Profit Margin	6.16%	9.65%	10.60%	10.29%	10.96%
Free Cash Flow Margin	3.84%	8.00%	7.18%	5.84%	10.59%
EBITDA	28.69	29.94	25.87	16.79	16.35
EBITDA Margin	13.76%	18.11%	19.18%	19.70%	21.57%
D&A For EBITDA	6.84	5.17	4.46	3.89	3.39
EBIT	21.85	24.77	21.41	12.89	12.96
EBIT Margin	10.48%	14.98%	15.87%	15.13%	17.09%
Effective Tax Rate	31.43%	26.31%	27.25%	19.03%	34.63%

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