Financial Year Ended 31 December	2026	2025	2024	2023	2022
No. of Months	3	12	12	12	12
	Unaudited	Audited	Audited	Audited	Audited
KEY FINANCIAL DATA
Revenue (RM'000)	81,591	326,061	304,850	261,437	194,781
Gross Profit (RM'000)	55,142	221,531	221,085	200,893	164,627
Earnings Before Interest, Tax, Depreciation & Amortisation (EBITDA)(1) (RM'000)	26,144	136,053	138,638	124,894	97,997
Profit Before Taxation (PBT) (RM'000)	20,805	112,334	112,454	108,323	85,681
Profit After Taxation (PAT) (RM'000)	18,567	104,399	105,896	117,975	71,718
PAT Attributable to Owners of the Company (PATAMI) (RM'000)	18,513	104,859	106,271	118,109	71,718
Total Assets (RM'000)	801,286	822,102	873,313	805,627	735,239
Total Equity (RM'000)	599,681	606,700	603,201	594,289	512,706
Total Borrowings (RM'000)	81,963	104,052	164,971	149,543	149,461
KEY RATIOS
GP Margin(2) (%)	67.6	67.9	72.5	76.8	84.5
EBITDA Margin(3) (%)	32.0	41.7	45.5	47.8	50.3
PBT Margin(4) (%)	25.5	34.5	36.9	41.4	44.0
PATAMI Margin(5) (%)	22.7	32.2	34.9	45.2	36.8
Basic/Diluted EPS(6) (sen)	0.80	4.60	4.60	5.10	3.10
Current Ratio(7) (times)	0.9	1.1	0.7	0.8	0.7
Gearing Ratio(8) (times)	0.1	0.2	0.3	0.3	0.3

Notes:

(1)	EBITDA is calculated as profit for the relevant financial year plus (i) tax expense; (ii) finance costs; and (iii) depreciation and amortisation, less (iv) interest income.
(2)	Calculated as GP divided by revenue.
(3)	Calculated as EBITDA divided by revenue.
(4)	Calculated as PBT divided by revenue.
(5)	Calculated as PATAMI divided by revenue.
(6)	Calculated as profit for the financial year attributable to owners of our Company divided by our enlarged issued share capital of 2,200,000,000 Shares upon Listing.
(7)	Computed based on current assets divided by current liabilities as at the end of the financial year.
(8)	Computed based on total borrowings divided by total equity as at the end of the financial year.