T7 Global 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	721.17	648.32	581.87	362.97	305.5
Revenue Growth (YoY)	11.24%	11.42%	60.31%	18.81%	61.29%
Cost of Revenue	432.39	425.33	414.86	272.21	242.18
Gross Profit	288.78	222.99	167.01	90.76	63.32
Selling, General & Admin	148.66	126.33	93.12	51.7	39.2
Other Operating Expenses	-	-26.29	-6.81	-3.33	0.77
Operating Expenses	148.66	100.03	86.31	48.38	39.98
Operating Income	140.12	122.95	80.7	42.38	23.34
Interest Expense	-76.15	-54.96	-26.87	-9.53	-5.64
Interest & Investment Income	-	1.75	0.92	0.85	1.36
Earnings From Equity Investments	-	-0	-	-	-
Other Non Operating Income (Expenses)	5.24	-	-	-	-
EBT Excluding Unusual Items	69.22	69.75	54.75	33.7	19.05
Asset Writedown	-	-	-	-	-0.06
Pretax Income	69.22	69.75	54.75	33.7	19
Income Tax Expense	22.16	24.51	22.26	13.46	5.98
Earnings From Continuing Operations	47.06	45.24	32.49	20.24	13.02
Minority Interest in Earnings	-0.3	-4.88	0.74	0.11	-2.46
Net Income	46.75	40.36	33.23	20.35	10.56
Net Income to Common	46.75	40.36	33.23	20.35	10.56
Net Income Growth	15.83%	21.45%	63.28%	92.75%	33.43%
Shares Outstanding (Basic)	892	787	742	740	627
Shares Outstanding (Diluted)	892	787	742	740	627
Shares Change (YoY)	13.32%	6.15%	0.27%	18.02%	21.82%
EPS (Basic)	0.05	0.05	0.04	0.03	0.02
EPS (Diluted)	0.05	0.05	0.04	0.03	0.02
EPS Growth	2.21%	14.42%	62.84%	63.32%	9.53%
Free Cash Flow	-145.27	-518.24	-118.72	-237.82	-254.76
Free Cash Flow Per Share	-0.16	-0.66	-0.16	-0.32	-0.41
Dividend Per Share	-	-	-	-	0.005
Gross Margin	40.04%	34.39%	28.70%	25.00%	20.73%
Operating Margin	19.43%	18.96%	13.87%	11.68%	7.64%
Profit Margin	6.48%	6.23%	5.71%	5.61%	3.46%
Free Cash Flow Margin	-20.14%	-79.94%	-20.40%	-65.52%	-83.39%
EBITDA	175.67	158.5	97.17	47.71	28.94
EBITDA Margin	24.36%	24.45%	16.70%	13.14%	9.47%
D&A For EBITDA	35.55	35.55	16.47	5.33	5.6
EBIT	140.12	122.95	80.7	42.38	23.34
EBIT Margin	19.43%	18.96%	13.87%	11.68%	7.64%
Effective Tax Rate	32.02%	35.14%	40.66%	39.94%	31.48%

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