Synergy House 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
Operating Revenue	310.95	392.42	270.17	194.09	184.29
Other Revenue	-	11.8	5.01	-	-
Revenue	310.95	404.22	275.18	194.09	184.29
Revenue Growth (YoY)	-23.07%	46.89%	41.78%	5.32%	49.96%
Cost of Revenue	306.99	279.61	183.78	143.57	147.91
Gross Profit	3.96	124.61	91.4	50.52	36.38
Selling, General & Admin	-	19.92	13.82	10.39	15.74
Other Operating Expenses	-	57.9	34.1	12.62	-0.21
Operating Expenses	-	90.97	49.86	24.72	15.53
Operating Income	3.96	33.64	41.54	25.8	20.85
Interest Expense	-3.36	-3.83	-3.89	-3.34	-2.31
Interest & Investment Income	-	-	-	0.18	0.28
Currency Exchange Gain (Loss)	-	-	-	0.78	0.33
Other Non Operating Income (Expenses)	5.43	-0.04	-0.05	-0.07	-0.03
EBT Excluding Unusual Items	6.02	29.77	37.6	23.35	19.11
Gain (Loss) on Sale of Assets	-	-	-	0.01	0.12
Asset Writedown	-	-	-	-0	-0.01
Other Unusual Items	-	-	-	0.04	-
Pretax Income	6.02	29.77	37.6	23.4	19.23
Income Tax Expense	1.71	1.94	10.45	6.77	4.84
Net Income	4.32	27.84	27.15	16.62	14.39
Net Income to Common	4.32	27.84	27.15	16.62	14.39
Net Income Growth	-84.49%	2.54%	63.30%	15.55%	18.83%
Shares Outstanding (Basic)	500	500	467	420	420
Shares Outstanding (Diluted)	500	500	467	420	420
Shares Change (YoY)	-	7.09%	11.17%	-	-
EPS (Basic)	0.01	0.06	0.06	0.04	0.03
EPS (Diluted)	0.01	0.06	0.06	0.04	0.03
EPS Growth	-84.49%	-4.25%	46.89%	15.55%	18.83%
Free Cash Flow	9	24.12	-8.46	9.87	0.67
Free Cash Flow Per Share	0.02	0.05	-0.02	0.02	0.00
Dividend Per Share	-	0.016	0.016	-	-
Dividend Growth	-	2.50%	-	-	-
Gross Margin	1.27%	30.83%	33.22%	26.03%	19.74%
Operating Margin	1.27%	8.32%	15.10%	13.29%	11.31%
Profit Margin	1.39%	6.89%	9.87%	8.57%	7.81%
Free Cash Flow Margin	2.89%	5.97%	-3.07%	5.08%	0.36%
EBITDA	5.89	35.5	42.9	26.78	21.46
EBITDA Margin	1.90%	8.78%	15.59%	13.80%	11.64%
D&A For EBITDA	1.94	1.86	1.36	0.98	0.61
EBIT	3.96	33.64	41.54	25.8	20.85
EBIT Margin	1.27%	8.32%	15.10%	13.29%	11.31%
Effective Tax Rate	28.34%	6.50%	27.80%	28.95%	25.17%

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