Feytech Holdings 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	Jun '25 Jun 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	143.5	220.99	211.22	126.88	85.18	79.37
Revenue Growth (YoY)	13.10%	4.62%	66.48%	48.95%	7.32%	-
Cost of Revenue	103.79	139.93	130.42	77.11	50.83	50.49
Gross Profit	39.71	81.05	80.8	49.77	34.35	28.88
Selling, General & Admin	18.66	22.1	23.04	12.62	9.17	7.84
Other Operating Expenses	-2.99	-3.18	-1.66	-1.89	-2	-1.98
Operating Expenses	15.94	19.2	21.39	12.49	8.82	6.81
Operating Income	23.77	61.86	59.42	37.28	25.53	22.07
Interest Expense	-2.42	-1.77	-1.01	-0.6	-0.59	-0.48
Interest & Investment Income	2.72	2.72	0.69	0.78	0.76	0.52
Currency Exchange Gain (Loss)	0.02	0.02	0.59	-0.55	-0.02	-0.36
EBT Excluding Unusual Items	24.09	62.82	59.69	36.92	25.68	21.76
Gain (Loss) on Sale of Investments	0.77	0.77	-	-	-	-
Gain (Loss) on Sale of Assets	0.14	0.14	0.27	0.01	0.03	-
Other Unusual Items	-	-	0.11	0.06	-0.03	-0
Pretax Income	25	63.73	60.06	36.99	25.67	21.76
Income Tax Expense	5.75	16.17	16.19	9.4	6.62	3.63
Net Income	19.25	47.56	43.88	27.59	19.05	18.13
Net Income to Common	19.25	47.56	43.88	27.59	19.05	18.13
Net Income Growth	-30.24%	8.38%	59.01%	44.85%	5.08%	-
Shares Outstanding (Basic)	984	772	614	14	14	12
Shares Outstanding (Diluted)	984	772	614	14	14	12
Shares Change (YoY)	6963.30%	25.66%	4309.33%	-	20.82%	-
EPS (Basic)	0.02	0.06	0.07	1.98	1.37	1.57
EPS (Diluted)	0.02	0.06	0.07	1.98	1.37	1.57
EPS Growth	-99.01%	-13.74%	-96.39%	44.85%	-13.03%	-
Free Cash Flow	26.84	12.45	33.87	14.1	22.52	3.35
Free Cash Flow Per Share	0.03	0.02	0.06	1.01	1.62	0.29
Gross Margin	27.67%	36.68%	38.26%	39.23%	40.33%	36.38%
Operating Margin	16.56%	27.99%	28.13%	29.39%	29.97%	27.81%
Profit Margin	13.41%	21.52%	20.77%	21.75%	22.36%	22.84%
Free Cash Flow Margin	18.70%	5.63%	16.04%	11.11%	26.44%	4.22%
EBITDA	28.48	64.78	62.02	39.58	27.05	23.05
EBITDA Margin	19.84%	29.31%	29.36%	31.19%	31.76%	29.04%
D&A For EBITDA	4.71	2.92	2.61	2.29	1.53	0.98
EBIT	23.77	61.86	59.42	37.28	25.53	22.07
EBIT Margin	16.56%	27.99%	28.13%	29.39%	29.97%	27.81%
Effective Tax Rate	23.00%	25.38%	26.95%	25.41%	25.80%	16.67%

Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.