Also trades as: 3816.KL (KLS) · $vol 4M · MISC.KL (KLS) · $vol 2M

$1.45

+0.00 (+0.00%)

OTC · Industrials · Marine Shipping · Tech Score Neutral · Power 50 · $6.5B mcap · 1.24B float · 0.0002% daily turnover · Short 50% of daily vol

Revenue

$11.1B -16.0% ▼

5Y CAGR: +3.4%

Gross Profit

$3.7B +1.0% ▲

5Y CAGR: +5.3%

Operating Income

$1.1B -59.1% ▼

5Y CAGR: -15.3%

Net Income

$1.7B +42.1% ▲

EPS (Diluted)

$0.38 +40.7% ▲

EBITDA

$3.1B -25.7% ▼

5Y CAGR: +10.1%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$10.7B	$13.9B	$14.3B	$13.2B	$11.1B
YoY Growth	+13.5%	+29.9%	+2.9%	-7.2%	-16.0%
Cost of Revenue	$8.1B	$10.2B	$10.7B	$9.5B	$7.4B
Gross Profit	$2.6B	$3.7B	$3.6B	$3.7B	$3.7B
Gross Margin	24.5%	26.7%	25.3%	27.9%	33.5%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$1.1B	$1.2B	$1.4B	$1.5B	$1.9B
Operating Expenses	$756M	$845M	$1.4B	$1.1B	$2.7B
Operating Income	$2.2B	$3.0B	$2.9B	$2.6B	$1.1B
Operating Margin	20.7%	21.3%	20.2%	19.6%	9.5%
Interest Expense	$390M	$570M	$730M	$719M	$578M
Income Before Tax	$1.8B	$1.9B	$2.1B	$1.3B	$1.9B
Tax Expense	$41M	$39M	$135M	$50M	$124M
Net Income	$1.8B	$1.8B	$2.1B	$1.2B	$1.7B
Net Margin	17.2%	13.1%	14.9%	9.0%	15.3%
EPS (Diluted)	$0.41	$0.41	$0.48	$0.27	$0.38
EBITDA	$4.1B	$4.5B	$4.9B	$4.2B	$3.1B
Shares Outstanding	4.46B	4.46B	4.46B	4.46B	4.46B

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$3.0B	$3.3B	$2.8B	$2.7B	$2.8B	$2.8B	$2.9B	$4.8B
Cost of Revenue	$2.2B	$2.4B	$1.8B	$1.8B	$1.9B	$1.9B	$1.8B	$3.3B
Gross Profit	$731M	$908M	$984M	$959M	$926M	$869M	$1.1B	$1.5B
Gross Margin	24.7%	27.5%	35.0%	35.2%	33.1%	30.9%	37.5%	31.2%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$375M	$483M	$429M	$369M	$401M	$705M	$446M	$486M
Operating Expenses	$188M	$531M	$127M	$204M	$270M	$139M	$428M	$486M
Operating Income	$543M	$377M	$857M	$755M	$656M	-$312M	$650M	$1.0B
Operating Margin	18.3%	11.4%	30.4%	27.8%	23.5%	-11.1%	22.6%	21.0%
Interest Expense	$168M	$165M	$158M	$162M	$38M	$220M	$112M	$111M
Income Before Tax	$361M	-$437M	$735M	$484M	$596M	$46M	$764M	$1.2B
Tax Expense	$17M	-$700K	$24M	$15M	$43M	$42M	$18M	$37M
Net Income	$339M	-$446M	$706M	$464M	$542M	-$12M	$737M	$1.1B
Net Margin	11.4%	-13.5%	25.1%	17.1%	19.4%	-0.4%	25.6%	24.1%
EPS (Diluted)	$0.08	$-0.10	$0.16	$0.10	$0.12	$-0.00	$0.17	$0.26
EBITDA	$1.1B	$228M	$1.4B	$1.2B	$1.2B	$688M	$1.1B	$1.8B
Shares Outstanding	4.46B	4.46B	4.46B	4.46B	4.46B	4.46B	4.46B	4.46B

MIHDF OTC