KLSE:BINTAI Income Statement

Financials in millions MYR. Fiscal year is April - March.

Millions MYR. Fiscal year is Apr - Mar.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022	Mar '21 Mar 31, 2021
Revenue	47.95	25.29	36.79	116.1	96.26	58.26
Revenue Growth (YoY)	88.76%	-31.27%	-68.31%	20.61%	65.22%	-35.17%
Cost of Revenue	46.21	25.88	16.66	94.95	71.91	39.88
Gross Profit	1.74	-0.6	20.13	21.15	24.35	18.39
Selling, General & Admin	23.89	24	11.92	130.18	15.13	15.79
Other Operating Expenses	-5.01	-3.14	-8.26	-4.09	-3.3	-1.02
Operating Expenses	19.26	21.24	4.21	126.87	12.28	14.88
Operating Income	-17.52	-21.84	15.92	-105.72	12.08	3.51
Interest Expense	-9.25	-10.14	-10.4	-9.54	-8.94	-9.57
Interest & Investment Income	0.11	0	0.05	0.09	0.03	0.01
Earnings From Equity Investments	-	-	-	-0	-0.19	-0.99
EBT Excluding Unusual Items	-26.65	-31.97	5.57	-115.17	2.98	-7.04
Gain (Loss) on Sale of Investments	-	-	-0.4	-1.45	0.93	0.12
Pretax Income	-26.65	-31.97	5.18	-116.62	3.9	-6.92
Income Tax Expense	0.84	0.34	1.94	-2.11	0.65	3.39
Earnings From Continuing Operations	-27.49	-32.31	3.23	-114.51	3.25	-10.31
Minority Interest in Earnings	0.06	0.58	0.84	63.4	1.02	1.02
Net Income	-27.44	-31.73	4.07	-51.12	4.27	-9.3
Net Income to Common	-27.44	-31.73	4.07	-51.12	4.27	-9.3
Shares Outstanding (Basic)	1,382	1,233	957	841	472	324
Shares Outstanding (Diluted)	1,382	1,233	957	841	472	324
Shares Change (YoY)	16.65%	28.88%	13.79%	78.31%	45.73%	12.54%
EPS (Basic)	-0.02	-0.03	0.00	-0.06	0.01	-0.03
EPS (Diluted)	-0.02	-0.03	0.00	-0.06	0.01	-0.03
Free Cash Flow	-14.39	3.71	-16.7	-0.96	-23.22	-20.63
Free Cash Flow Per Share	-0.01	0.00	-0.02	-0.00	-0.05	-0.06
Gross Margin	3.63%	-2.35%	54.71%	18.22%	25.30%	31.56%
Operating Margin	-36.54%	-86.35%	43.26%	-91.06%	12.55%	6.02%
Profit Margin	-57.22%	-125.48%	11.05%	-44.03%	4.44%	-15.96%
Free Cash Flow Margin	-30.01%	14.68%	-45.38%	-0.83%	-24.12%	-35.41%
EBITDA	-17.4	-21.56	16.21	-104.87	13.04	4.48
EBITDA Margin	-36.29%	-85.25%	44.05%	-90.33%	13.54%	7.70%
D&A For EBITDA	0.12	0.28	0.29	0.85	0.96	0.98
EBIT	-17.52	-21.84	15.92	-105.72	12.08	3.51
EBIT Margin	-36.54%	-86.35%	43.26%	-91.06%	12.55%	6.02%
Effective Tax Rate	-	-	37.56%	-	16.63%	-

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