Megan Holdings 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	83.89	60.29	85.24	72.31	45.96
Revenue Growth	39.13%	-29.26%	17.88%	57.35%	-
Cost of Revenue	82.43	48.41	70.96	57.87	36.09
Gross Profit	1.46	11.88	14.28	14.44	9.86
Selling, General & Admin	1.81	3.57	4.03	2.69	4.78
Operating Expenses	0.83	4.27	4.31	2.69	4.78
Operating Income	0.63	7.61	9.97	11.74	5.08
Interest Expense	-0.02	-0.02	-0	-0	-0
Interest & Investment Income	0.06	0.05	0	0	0
EBT Excluding Unusual Items	0.66	7.63	9.97	11.75	5.08
Gain (Loss) on Sale of Investments	3.67	-0	1.55	0.12	4.65
Pretax Income	4.33	7.63	11.52	11.87	9.73
Income Tax Expense	3.45	2.85	3.24	3.66	2.43
Earnings From Continuing Operations	0.88	4.78	8.29	8.21	7.31
Minority Interest in Earnings	0	0	-	-	-
Net Income	0.88	4.78	8.29	8.21	7.31
Net Income to Common	0.88	4.78	8.29	8.21	7.31
Net Income Growth	-81.62%	-42.26%	0.93%	12.34%	-
Shares Outstanding (Basic)	1	1	1	1	1
Shares Outstanding (Diluted)	1	1	1	1	1
Shares Change	2.12%	-	-	-	-
EPS (Basic)	1.72	9.57	16.57	16.42	14.62
EPS (Diluted)	1.72	9.57	16.57	16.42	14.62
EPS Growth	-82.00%	-42.26%	0.93%	12.34%	-

Additional Metrics

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
Free Cash Flow	-9.59	4.9	-22.22	3.64	5.73
Free Cash Flow Per Share	-18.78	9.79	-44.43	7.28	11.47
Gross Margin	1.74%	19.70%	16.76%	19.97%	21.46%
Operating Margin	0.75%	12.62%	11.70%	16.24%	11.05%
Profit Margin	1.05%	7.94%	9.72%	11.36%	15.90%
Free Cash Flow Margin	-11.43%	8.12%	-26.06%	5.04%	12.48%
EBITDA	0.69	7.65	9.98	11.74	-
EBITDA Margin	0.82%	12.68%	11.71%	16.24%	-
D&A For EBITDA	0.06	0.04	0.01	0	-
EBIT	0.63	7.61	9.97	11.74	5.08
EBIT Margin	0.75%	12.62%	11.70%	16.24%	11.05%
Effective Tax Rate	79.69%	37.29%	28.08%	30.82%	24.92%

SEC Filings: 10-K · 10-Q