Maxis Berhad
MAXSF · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $10,492 | $10,180 | $9,789 | $9,203 |
| % Growth | 3.1% | 4% | 6.4% | – |
| Cost of Goods Sold | $5,023 | $5,715 | $4,599 | $4,222 |
| Gross Profit | $5,469 | $4,465 | $5,190 | $4,981 |
| % Margin | 52.1% | 43.9% | 53% | 54.1% |
| R&D Expenses | $0 | $0 | $0 | $0 |
| G&A Expenses | $0 | $557 | $0 | $0 |
| SG&A Expenses | $177 | $720 | $189 | $180 |
| Sales & Mktg Exp. | $177 | $163 | $189 | $180 |
| Other Operating Expenses | $2,878 | $0 | -$107 | -$17 |
| Operating Expenses | $3,055 | $720 | $2,879 | $2,801 |
| Operating Income | $2,414 | $3,745 | $2,336 | $2,238 |
| % Margin | 23% | 36.8% | 23.9% | 24.3% |
| Other Income/Exp. Net | -$537 | -$2,301 | -$1,876 | -$1,924 |
| Pre-Tax Income | $1,877 | $1,444 | $1,811 | $1,762 |
| Tax Expense | $481 | $452 | $630 | $454 |
| Net Income | $1,396 | $993 | $1,152 | $1,308 |
| % Margin | 13.3% | 9.8% | 11.8% | 14.2% |
| EPS | 0.18 | 0.13 | 0.15 | 0.17 |
| % Growth | 38.5% | -13.3% | -11.8% | – |
| EPS Diluted | 0.18 | 0.13 | 0.15 | 0.17 |
| Weighted Avg Shares Out | 7,832 | 7,831 | 7,828 | 7,825 |
| Weighted Avg Shares Out Dil | 7,834 | 7,833 | 7,832 | 7,829 |
| Supplemental Information | – | – | – | – |
| Interest Income | $34 | $22 | $30 | $60 |
| Interest Expense | $481 | $453 | $410 | $459 |
| Depreciation & Amortization | $1,780 | $1,368 | $1,721 | $1,649 |
| EBITDA | $4,138 | $3,011 | $3,933 | $3,861 |
| % Margin | 39.4% | 29.6% | 40.2% | 42% |