Teamstar Berhad (KLSE:TEAMSTR)

Teamstar Berhad Income Statement

Financials in millions MYR. Fiscal year is January - December.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022
Revenue	136.51	130.22	109.21	91.31
Revenue Growth (YoY)	4.83%	19.24%	19.61%	-
Cost of Revenue	87.86	86.66	75.66	64.26
Gross Profit	48.64	43.57	33.55	27.05
Selling, General & Admin	28.28	20.27	17.36	13.83
Other Operating Expenses	-4.52	1.25	0.85	0.4
Operating Expenses	23.76	21.52	18.21	14.24
Operating Income	24.88	22.04	15.34	12.81
Interest Expense	-0.84	-0.79	-0.67	-0.46
Interest & Investment Income	-	0.33	0.44	0.16
Currency Exchange Gain (Loss)	-	0.22	0.08	0.23
EBT Excluding Unusual Items	24.05	21.81	15.19	12.75
Gain (Loss) on Sale of Investments	-	0.26	0.02	-
Gain (Loss) on Sale of Assets	-	0.1	0.06	0.17
Asset Writedown	-	-	-	-0
Other Unusual Items	-	0.02	0.01	0.01
Pretax Income	24.05	22.19	15.29	12.92
Income Tax Expense	5.68	5.35	3.69	3.03
Earnings From Continuing Operations	18.37	16.85	11.59	9.9
Minority Interest in Earnings	-3.35	-3.94	-2.77	-2.48
Net Income	15.02	12.91	8.82	7.41
Net Income to Common	15.02	12.91	8.82	7.41
Net Income Growth	16.41%	46.30%	18.99%	-
Shares Outstanding (Basic)	668	4	4	4
Shares Outstanding (Diluted)	668	4	4	4
Shares Change (YoY)	15684.50%	0.55%	-	-
EPS (Basic)	0.02	3.05	2.10	1.76
EPS (Diluted)	0.02	3.05	2.10	1.76
EPS Growth	-99.26%	45.50%	18.99%	-
Free Cash Flow	7.33	12.01	8.54	7.09
Free Cash Flow Per Share	0.01	2.84	2.03	1.69
Gross Margin	35.63%	33.45%	30.72%	29.63%
Operating Margin	18.23%	16.93%	14.05%	14.03%
Profit Margin	11.00%	9.91%	8.08%	8.12%
Free Cash Flow Margin	5.37%	9.22%	7.82%	7.77%
EBITDA	28.44	23.14	16.31	13.63
EBITDA Margin	20.84%	17.77%	14.93%	14.93%
D&A For EBITDA	3.56	1.1	0.97	0.82
EBIT	24.88	22.04	15.34	12.81
EBIT Margin	18.23%	16.93%	14.05%	14.03%
Effective Tax Rate	23.60%	24.09%	24.17%	23.41%
Advertising Expenses	-	0.81	0.56	0.44

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