UPA Corporation 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	127.67	128.62	149.91	159.29	154.72	123.9
Revenue Growth (YoY)	-4.55%	-14.20%	-5.89%	2.95%	24.88%	-19.90%
Cost of Revenue	116.06	113.63	134.55	140.55	128.8	104.77
Gross Profit	11.61	14.99	15.36	18.74	25.93	19.13
Selling, General & Admin	19.11	19.15	14.14	14.5	14.62	13.33
Other Operating Expenses	-7.15	-4.42	-13.01	-9.43	-2.04	-1.92
Operating Expenses	11.96	14.73	1.13	5.14	12.2	11.16
Operating Income	-0.35	0.26	14.23	13.6	13.73	7.97
Interest Expense	-0.56	-0.37	-0.39	-0.19	-0.11	-0.29
Interest & Investment Income	1.51	1.57	1.32	0.51	0.55	0.94
Earnings From Equity Investments	-0.29	-0.29	0.22	0.37	0.19	0.39
EBT Excluding Unusual Items	0.3	1.17	15.38	14.3	14.36	9.01
Gain (Loss) on Sale of Investments	-0.25	-0.25	0.09	-	-	-
Pretax Income	0.06	0.93	15.47	14.3	14.36	9.01
Income Tax Expense	-1.08	-0.59	7.07	3.64	3.47	2.02
Earnings From Continuing Operations	1.14	1.51	8.4	10.65	10.9	6.99
Minority Interest in Earnings	0.08	0.08	0.17	0.08	-0.02	-0.15
Net Income	1.21	1.59	8.56	10.74	10.87	6.85
Net Income to Common	1.21	1.59	8.56	10.74	10.87	6.85
Net Income Growth	-	-81.43%	-20.25%	-1.23%	58.78%	-36.93%
Shares Outstanding (Basic)	232	232	232	232	232	232
Shares Outstanding (Diluted)	232	232	232	232	232	232
EPS (Basic)	0.01	0.01	0.04	0.05	0.05	0.03
EPS (Diluted)	0.01	0.01	0.04	0.05	0.05	0.03
EPS Growth	-	-81.44%	-20.25%	-1.23%	58.79%	-36.93%
Free Cash Flow	-13.09	-5.13	25.72	-4.56	5.7	12.82
Free Cash Flow Per Share	-0.06	-0.02	0.11	-0.02	0.03	0.06
Dividend Per Share	0.020	-	0.030	0.027	0.027	0.023
Dividend Growth	-33.33%	-	12.36%	-	14.59%	-12.73%
Gross Margin	9.09%	11.66%	10.25%	11.77%	16.76%	15.44%
Operating Margin	-0.27%	0.20%	9.49%	8.54%	8.87%	6.43%
Profit Margin	0.95%	1.24%	5.71%	6.74%	7.03%	5.53%
Free Cash Flow Margin	-10.25%	-3.98%	17.15%	-2.86%	3.68%	10.35%
EBITDA	4.52	4.56	19.27	19.1	18.9	13.42
EBITDA Margin	3.54%	3.55%	12.85%	11.99%	12.21%	10.83%
D&A For EBITDA	4.87	4.3	5.04	5.49	5.17	5.45
EBIT	-0.35	0.26	14.23	13.6	13.73	7.97
EBIT Margin	-0.27%	0.20%	9.49%	8.54%	8.87%	6.43%
Effective Tax Rate	-	-	45.73%	25.47%	24.14%	22.37%

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