Teamstar 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
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 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	87.39	75.66	64.26
Gross Profit	48.64	42.83	33.55	27.05
Selling, General & Admin	28.28	21.18	17.36	13.83
Other Operating Expenses	-0.19	-0.38	0.85	0.4
Operating Expenses	28.09	20.8	18.21	14.24
Operating Income	20.55	22.03	15.34	12.81
Interest Expense	-0.84	-0.79	-0.67	-0.46
Interest & Investment Income	0.22	0.33	0.44	0.16
Currency Exchange Gain (Loss)	0.6	0.23	0.08	0.23
EBT Excluding Unusual Items	20.53	21.81	15.19	12.75
Gain (Loss) on Sale of Investments	0.13	0.26	0.02	-
Gain (Loss) on Sale of Assets	3.34	0.1	0.06	0.17
Asset Writedown	-	-	-	-0
Other Unusual Items	0.05	0.02	0.01	0.01
Pretax Income	24.05	22.19	15.29	12.92
Income Tax Expense	5.64	5.35	3.69	3.03
Earnings From Continuing Operations	18.41	16.85	11.59	9.9
Minority Interest in Earnings	-3.35	-3.94	-2.77	-2.48
Net Income	15.06	12.9	8.82	7.41
Net Income to Common	15.06	12.9	8.82	7.41
Net Income Growth	16.68%	46.30%	18.99%	-
Shares Outstanding (Basic)	45	4	4	4
Shares Outstanding (Diluted)	45	4	4	4
Shares Change (YoY)	955.31%	0.55%	-	-
EPS (Basic)	0.34	3.05	2.10	1.76
EPS (Diluted)	0.34	3.05	2.10	1.76
EPS Growth	-88.94%	45.50%	18.99%	-
Free Cash Flow	7.49	12.02	8.54	7.09
Free Cash Flow Per Share	0.17	2.84	2.03	1.69
Gross Margin	35.63%	32.89%	30.72%	29.63%
Operating Margin	15.06%	16.92%	14.05%	14.03%
Profit Margin	11.03%	9.91%	8.08%	8.12%
Free Cash Flow Margin	5.49%	9.23%	7.82%	7.77%
EBITDA	21.82	23.12	16.31	13.63
EBITDA Margin	15.99%	17.76%	14.93%	14.93%
D&A For EBITDA	1.27	1.1	0.97	0.82
EBIT	20.55	22.03	15.34	12.81
EBIT Margin	15.06%	16.92%	14.05%	14.03%
Effective Tax Rate	23.46%	24.09%	24.17%	23.41%
Advertising Expenses	-	-	0.56	0.44