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	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	126.72	220.99	211.22	126.88	85.18	79.37
Revenue Growth (YoY)	-40.01%	4.62%	66.48%	48.95%	7.32%	-
Cost of Revenue	93.97	139.93	130.42	77.11	50.83	50.49
Gross Profit	32.75	81.05	80.8	49.77	34.35	28.88
Selling, General & Admin	17.85	22.1	23.04	12.62	9.17	7.84
Other Operating Expenses	-3.12	-3.18	-1.66	-1.89	-2	-1.98
Operating Expenses	15.01	19.2	21.39	12.49	8.82	6.81
Operating Income	17.74	61.86	59.42	37.28	25.53	22.07
Interest Expense	-2.58	-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	17.9	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	18.81	63.73	60.06	36.99	25.67	21.76
Income Tax Expense	4.23	16.17	16.19	9.4	6.62	3.63
Net Income	14.59	47.56	43.88	27.59	19.05	18.13
Net Income to Common	14.59	47.56	43.88	27.59	19.05	18.13
Net Income Growth	-66.75%	8.38%	59.01%	44.85%	5.08%	-
Shares Outstanding (Basic)	983	772	614	14	14	12
Shares Outstanding (Diluted)	983	772	614	14	14	12
Shares Change (YoY)	60.06%	25.66%	4309.33%	-	20.82%	-
EPS (Basic)	0.01	0.06	0.07	1.98	1.37	1.57
EPS (Diluted)	0.01	0.06	0.07	1.98	1.37	1.57
EPS Growth	-79.23%	-13.74%	-96.39%	44.85%	-13.03%	-
Free Cash Flow	41.64	12.45	33.87	14.1	22.52	3.35
Free Cash Flow Per Share	0.04	0.02	0.06	1.01	1.62	0.29
Gross Margin	25.84%	36.68%	38.26%	39.23%	40.33%	36.38%
Operating Margin	14.00%	27.99%	28.13%	29.39%	29.97%	27.81%
Profit Margin	11.51%	21.52%	20.77%	21.75%	22.36%	22.84%
Free Cash Flow Margin	32.86%	5.63%	16.04%	11.11%	26.44%	4.22%
EBITDA	23.21	64.78	62.02	39.58	27.05	23.05
EBITDA Margin	18.31%	29.31%	29.36%	31.19%	31.76%	29.04%
D&A For EBITDA	5.47	2.92	2.61	2.29	1.53	0.98
EBIT	17.74	61.86	59.42	37.28	25.53	22.07
EBIT Margin	14.00%	27.99%	28.13%	29.39%	29.97%	27.81%
Effective Tax Rate	22.46%	25.38%	26.95%	25.41%	25.80%	16.67%

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