KLSE:BNASTRA Income Statement

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

Millions MYR. Fiscal year is Feb - Jan.

Fiscal Year	FY 2026	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Jan '26 Jan 31, 2026	Jan '25 Jan 31, 2025	Jan '24 Jan 31, 2024	Jan '23 Jan 31, 2023	Jan '22 Jan 31, 2022
Revenue	1,502	946.6	425.2	184.85	38.55
Revenue Growth (YoY)	58.71%	122.62%	130.03%	379.53%	2004.09%
Cost of Revenue	1,311	812.46	364.63	158.69	29.09
Gross Profit	191.04	134.14	60.58	26.15	9.46
Selling, General & Admin	10	9.9	5.41	2.57	-
Other Operating Expenses	-0.62	-0.83	-0.11	-0	4.41
Operating Expenses	9.38	9.07	5.3	2.57	4.41
Operating Income	181.66	125.07	55.28	23.59	5.05
Interest Expense	-2.12	-1.45	-0.33	-0.05	-0.13
Interest & Investment Income	1.27	0.87	0.19	0.01	-
EBT Excluding Unusual Items	180.81	124.49	55.14	23.55	4.92
Pretax Income	180.81	124.49	55.14	23.55	4.92
Income Tax Expense	43.95	34.23	13.55	6.17	0.58
Earnings From Continuing Operations	136.86	90.26	41.59	17.37	4.34
Earnings From Discontinued Operations	-	-	-0.82	-0.85	-13.01
Net Income to Company	136.86	90.26	40.77	16.52	-8.67
Minority Interest in Earnings	-3.37	-	-	-	0.53
Net Income	133.49	90.26	40.77	16.52	-8.13
Net Income to Common	133.49	90.26	40.77	16.52	-8.13
Net Income Growth	47.90%	121.36%	146.76%	-	-
Shares Outstanding (Basic)	1,091	865	746	361	280
Shares Outstanding (Diluted)	1,091	865	746	384	280
Shares Change (YoY)	26.12%	15.95%	94.18%	37.20%	-
EPS (Basic)	0.12	0.10	0.05	0.05	-0.03
EPS (Diluted)	0.12	0.10	0.05	0.04	-0.03
EPS Growth	17.32%	90.82%	27.16%	-	-
Free Cash Flow	75.47	-44.14	3.03	-12.2	-0.9
Free Cash Flow Per Share	0.07	-0.05	0.00	-0.03	-0.00
Dividend Per Share	0.065	0.030	-	-	-
Dividend Growth	116.67%	-	-	-	-
Gross Margin	12.72%	14.17%	14.25%	14.15%	24.54%
Operating Margin	12.09%	13.21%	13.00%	12.76%	13.11%
Profit Margin	8.88%	9.54%	9.59%	8.94%	-21.10%
Free Cash Flow Margin	5.02%	-4.66%	0.71%	-6.60%	-2.34%
EBITDA	194.72	133.3	56.46	23.66	5.2
EBITDA Margin	12.96%	14.08%	13.28%	12.80%	13.49%
D&A For EBITDA	13.06	8.24	1.18	0.07	0.15
EBIT	181.66	125.07	55.28	23.59	5.05
EBIT Margin	12.09%	13.21%	13.00%	12.76%	13.11%
Effective Tax Rate	24.31%	27.50%	24.58%	26.21%	11.73%

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