Feytech Holdings Berhad Income Statement

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

Millions MYR. Fiscal year is Jan - Dec.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	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	220.99	211.22	126.88	85.18	79.37
Revenue Growth (YoY)	4.62%	66.48%	48.95%	7.32%	-
Cost of Revenue	139.93	130.42	77.11	50.83	50.49
Gross Profit	81.05	80.8	49.77	34.35	28.88
Selling, General & Admin	22.1	23.04	12.62	9.17	7.84
Other Operating Expenses	-3.18	-1.66	-1.89	-2	-1.98
Operating Expenses	19.2	21.39	12.49	8.82	6.81
Operating Income	61.86	59.42	37.28	25.53	22.07
Interest Expense	-1.77	-1.01	-0.6	-0.59	-0.48
Interest & Investment Income	2.72	0.69	0.78	0.76	0.52
Currency Exchange Gain (Loss)	0.02	0.59	-0.55	-0.02	-0.36
EBT Excluding Unusual Items	62.82	59.69	36.92	25.68	21.76
Gain (Loss) on Sale of Investments	0.77	-	-	-	-
Gain (Loss) on Sale of Assets	0.14	0.27	0.01	0.03	-
Other Unusual Items	-	0.11	0.06	-0.03	-0
Pretax Income	63.73	60.06	36.99	25.67	21.76
Income Tax Expense	16.17	16.19	9.4	6.62	3.63
Net Income	47.56	43.88	27.59	19.05	18.13
Net Income to Common	47.56	43.88	27.59	19.05	18.13
Net Income Growth	8.38%	59.01%	44.85%	5.08%	-
Shares Outstanding (Basic)	772	614	14	14	12
Shares Outstanding (Diluted)	772	614	14	14	12
Shares Change (YoY)	25.66%	4309.33%	-	20.82%	-
EPS (Basic)	0.06	0.07	1.98	1.37	1.57
EPS (Diluted)	0.06	0.07	1.98	1.37	1.57
EPS Growth	-13.74%	-96.39%	44.85%	-13.03%	-
Free Cash Flow	12.45	33.87	14.1	22.52	3.35
Free Cash Flow Per Share	0.02	0.06	1.01	1.62	0.29
Gross Margin	36.68%	38.26%	39.23%	40.33%	36.38%
Operating Margin	27.99%	28.13%	29.39%	29.97%	27.81%
Profit Margin	21.52%	20.77%	21.75%	22.36%	22.84%
Free Cash Flow Margin	5.63%	16.04%	11.11%	26.44%	4.22%
EBITDA	64.78	62.02	39.58	27.05	23.05
EBITDA Margin	29.31%	29.36%	31.19%	31.76%	29.04%
D&A For EBITDA	2.92	2.61	2.29	1.53	0.98
EBIT	61.86	59.42	37.28	25.53	22.07
EBIT Margin	27.99%	28.13%	29.39%	29.97%	27.81%
Effective Tax Rate	25.38%	26.95%	25.41%	25.80%	16.67%

Updated Feb 27, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.