KLSE:BINACOM Income Statement

Financials in millions MYR. Fiscal year is January - December.

Millions MYR. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2023	FY 2022
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Jun '23 Jun 30, 2023	Jun '22 Jun 30, 2022
Revenue	119.1	111.91	88.14	87.01	83.51
Revenue Growth (YoY)	6.43%	26.97%	1.29%	4.20%	55.08%
Cost of Revenue	107.73	95.11	75.97	69.2	66.08
Gross Profit	11.37	16.8	12.17	17.81	17.43
Selling, General & Admin	9.04	9.61	9.27	7.9	6.79
Other Operating Expenses	3.58	4.03	14.84	2.17	4.43
Operating Expenses	20.64	13.8	23.32	10.07	11.22
Operating Income	-9.27	2.99	-11.14	7.75	6.21
Interest Expense	-1.29	-0.95	-0.86	-0.98	-0.66
Interest & Investment Income	-	0.2	0.31	-	0.36
Other Non Operating Income (Expenses)	0.78	1.12	4.72	1.78	0.69
EBT Excluding Unusual Items	-9.78	3.37	-6.98	8.54	6.6
Pretax Income	-9.78	3.37	-6.98	8.54	6.6
Income Tax Expense	1.42	1.27	1.34	2.38	1.18
Earnings From Continuing Operations	-11.2	2.1	-8.32	6.17	5.42
Minority Interest in Earnings	-0.83	-0.32	-0.68	-1.65	-0.62
Net Income	-12.03	1.78	-9.01	4.51	4.8
Net Income to Common	-12.03	1.78	-9.01	4.51	4.8
Net Income Growth	-	-	-	-6.08%	102.04%
Shares Outstanding (Basic)	604	401	388	388	351
Shares Outstanding (Diluted)	604	401	388	388	351
Shares Change (YoY)	50.51%	3.40%	-	10.68%	27.27%
EPS (Basic)	-0.02	0.00	-0.02	0.01	0.01
EPS (Diluted)	-0.02	0.00	-0.02	0.01	0.01
EPS Growth	-	-	-	-15.29%	59.23%
Free Cash Flow	-23.65	-31.95	-12.64	-9.91	-3.64
Free Cash Flow Per Share	-0.04	-0.08	-0.03	-0.03	-0.01
Gross Margin	9.55%	15.01%	13.81%	20.47%	20.87%
Operating Margin	-7.78%	2.67%	-12.64%	8.90%	7.44%
Profit Margin	-10.10%	1.59%	-10.22%	5.18%	5.75%
Free Cash Flow Margin	-19.86%	-28.55%	-14.34%	-11.39%	-4.35%
EBITDA	-6.14	6.44	-7.4	11.58	11.08
EBITDA Margin	-5.16%	5.76%	-8.40%	13.31%	13.27%
D&A For EBITDA	3.12	3.45	3.74	3.84	4.87
EBIT	-9.27	2.99	-11.14	7.75	6.21
EBIT Margin	-7.78%	2.67%	-12.64%	8.90%	7.44%
Effective Tax Rate	-	37.79%	-	27.82%	17.90%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.