Tuju Setia Berhad Income Statement

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

Millions MYR. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Revenue	589.58	585.56	585.97	393.3	245.77	255.77
Revenue Growth (YoY)	14.75%	-0.07%	48.99%	60.03%	-3.91%	-39.34%
Cost of Revenue	576.15	574.16	587.18	416.47	228.07	232.51
Gross Profit	13.43	11.4	-1.21	-23.16	17.7	23.26
Selling, General & Admin	8.84	8.66	7.91	7.78	7.35	7.13
Other Operating Expenses	-3.2	-3.2	0.43	0.58	-0.54	0.56
Operating Expenses	6.09	5.91	9.54	21.86	6.81	7.7
Operating Income	7.34	5.49	-10.75	-45.03	10.89	15.56
Interest Expense	-0.23	-0.41	-0.41	-0.48	-0.27	-0.33
Interest & Investment Income	0.88	1	1.08	0.63	0.51	0.54
Other Non Operating Income (Expenses)	-2.68	-0.04	-0.06	-0.02	-0.02	-0.01
EBT Excluding Unusual Items	5.32	6.05	-10.15	-44.9	11.12	15.76
Gain (Loss) on Sale of Investments	-	-	-	-	-	6.03
Gain (Loss) on Sale of Assets	-	-	-	-	0.02	0
Pretax Income	5.32	6.05	-10.15	-44.9	11.14	21.79
Income Tax Expense	1.5	1.68	-0.66	-11.36	2.87	5.53
Net Income	3.81	4.36	-9.49	-33.54	8.28	16.27
Net Income to Common	3.81	4.36	-9.49	-33.54	8.28	16.27
Net Income Growth	-	-	-	-	-49.12%	4.61%
Shares Outstanding (Basic)	343	319	317	317	290	237
Shares Outstanding (Diluted)	343	319	317	317	290	237
Shares Change (YoY)	8.33%	0.83%	-	9.19%	22.52%	-25.25%
EPS (Basic)	0.01	0.01	-0.03	-0.11	0.03	0.07
EPS (Diluted)	0.01	0.01	-0.03	-0.11	0.03	0.07
EPS Growth	-	-	-	-	-58.51%	39.95%
Free Cash Flow	-23.14	-8.78	-52.24	-21.4	-25.53	16.05
Free Cash Flow Per Share	-0.07	-0.03	-0.17	-0.07	-0.09	0.07
Dividend Per Share	0.003	0.003	-	-	0.010	-
Gross Margin	2.28%	1.95%	-0.21%	-5.89%	7.20%	9.09%
Operating Margin	1.24%	0.94%	-1.84%	-11.45%	4.43%	6.08%
Profit Margin	0.65%	0.74%	-1.62%	-8.53%	3.37%	6.36%
Free Cash Flow Margin	-3.92%	-1.50%	-8.91%	-5.44%	-10.39%	6.28%
EBITDA	10.26	8.67	-7.66	-42.13	12.12	16.49
EBITDA Margin	1.74%	1.48%	-1.31%	-10.71%	4.93%	6.45%
D&A For EBITDA	2.92	3.17	3.09	2.9	1.23	0.93
EBIT	7.34	5.49	-10.75	-45.03	10.89	15.56
EBIT Margin	1.24%	0.94%	-1.84%	-11.45%	4.43%	6.08%
Effective Tax Rate	28.28%	27.82%	-	-	25.73%	25.36%

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