KLSE:BNASTRA Income Statement

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

Millions MYR. Fiscal year is Feb - Jan.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Oct '25 Oct 31, 2025	Jan '25 Jan 31, 2025	Jan '24 Jan 31, 2024	Jan '23 Jan 31, 2023	Jan '22 Jan 31, 2022	Jan '21 Jan 31, 2021
Revenue	1,295	946.6	425.2	184.85	38.55	1.83
Revenue Growth (YoY)	55.73%	122.62%	130.03%	379.53%	2004.09%	-5.37%
Cost of Revenue	1,128	812.46	364.63	158.69	29.09	0.74
Gross Profit	166.88	134.14	60.58	26.15	9.46	1.1
Selling, General & Admin	8.18	9.9	5.41	2.57	-	-
Other Operating Expenses	-0.64	-0.83	-0.11	-0	4.41	5.57
Operating Expenses	7.54	9.07	5.3	2.57	4.41	5.57
Operating Income	159.35	125.07	55.28	23.59	5.05	-4.47
Interest Expense	-1.3	-1.45	-0.33	-0.05	-0.13	-0
Interest & Investment Income	0.94	0.87	0.19	0.01	-	-
EBT Excluding Unusual Items	158.98	124.49	55.14	23.55	4.92	-4.47
Pretax Income	158.98	124.49	55.14	23.55	4.92	-4.47
Income Tax Expense	40.93	34.23	13.55	6.17	0.58	-
Earnings From Continuing Operations	118.04	90.26	41.59	17.37	4.34	-4.47
Earnings From Discontinued Operations	-	-	-0.82	-0.85	-13.01	-5
Net Income to Company	118.04	90.26	40.77	16.52	-8.67	-9.47
Minority Interest in Earnings	-1.86	-	-	-	0.53	1.39
Net Income	116.19	90.26	40.77	16.52	-8.13	-8.08
Net Income to Common	116.19	90.26	40.77	16.52	-8.13	-8.08
Net Income Growth	44.26%	121.36%	146.76%	-	-	-
Shares Outstanding (Basic)	905	865	746	361	280	280
Shares Outstanding (Diluted)	905	865	746	384	280	280
Shares Change (YoY)	-4.75%	15.95%	94.18%	37.20%	-	-
EPS (Basic)	0.13	0.10	0.05	0.05	-0.03	-0.03
EPS (Diluted)	0.13	0.10	0.05	0.04	-0.03	-0.03
EPS Growth	51.44%	90.82%	27.16%	-	-	-
Free Cash Flow	84.06	-44.14	3.03	-12.2	-0.9	8.26
Free Cash Flow Per Share	0.09	-0.05	0.00	-0.03	-0.00	0.03
Dividend Per Share	0.060	0.030	-	-	-	-
Gross Margin	12.88%	14.17%	14.25%	14.15%	24.54%	59.88%
Operating Margin	12.30%	13.21%	13.00%	12.76%	13.11%	-243.94%
Profit Margin	8.97%	9.54%	9.59%	8.94%	-21.10%	-441.05%
Free Cash Flow Margin	6.49%	-4.66%	0.71%	-6.60%	-2.34%	450.93%
EBITDA	171.32	133.3	56.46	23.66	5.2	-4.18
EBITDA Margin	13.23%	14.08%	13.28%	12.80%	13.49%	-227.89%
D&A For EBITDA	11.97	8.24	1.18	0.07	0.15	0.29
EBIT	159.35	125.07	55.28	23.59	5.05	-4.47
EBIT Margin	12.30%	13.21%	13.00%	12.76%	13.11%	-243.94%
Effective Tax Rate	25.75%	27.50%	24.58%	26.21%	11.73%	-

Updated Oct 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.