Esthetics International Group Berhad (KLSE:EIG)

KLSE:EIG Income Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Revenue	183.63	179.33	165.1	124.59	129.48
Revenue Growth (YoY)	2.40%	8.61%	32.52%	-3.78%	-24.10%
Cost of Revenue	90.72	89.7	83.61	62.03	62.24
Gross Profit	92.91	89.63	81.49	62.56	67.24
Selling, General & Admin	-	84.58	78.48	70.44	70.13
Other Operating Expenses	99.06	4.26	5.24	-0.68	-4.6
Operating Expenses	99.06	88.85	83.71	69.76	65.56
Operating Income	-6.15	0.78	-2.22	-7.21	1.68
Interest Expense	-1.78	-1.76	-1.19	-1.4	-1.85
Interest & Investment Income	2.25	2.11	1.81	2.23	2.71
EBT Excluding Unusual Items	-5.67	1.13	-1.59	-6.38	2.53
Gain (Loss) on Sale of Investments	-	-	-	0	-
Pretax Income	-5.67	1.13	-1.59	-6.37	2.53
Income Tax Expense	3.25	2.68	4.08	-0.24	0.46
Net Income	-8.92	-1.55	-5.68	-6.13	2.07
Net Income to Common	-8.92	-1.55	-5.68	-6.13	2.07
Net Income Growth	-	-	-	-	-59.86%
Shares Outstanding (Basic)	237	237	237	237	237
Shares Outstanding (Diluted)	237	237	237	237	237
EPS (Basic)	-0.04	-0.01	-0.02	-0.03	0.01
EPS (Diluted)	-0.04	-0.01	-0.02	-0.03	0.01
EPS Growth	-	-	-	-	-60.02%
Free Cash Flow	12.61	11.98	10.5	12.26	18.49
Free Cash Flow Per Share	0.05	0.05	0.04	0.05	0.08
Dividend Per Share	-	0.005	0.005	0.010	0.010
Dividend Growth	-	-	-50.00%	-	-42.86%
Gross Margin	50.60%	49.98%	49.36%	50.21%	51.93%
Operating Margin	-3.35%	0.43%	-1.34%	-5.78%	1.30%
Profit Margin	-4.86%	-0.86%	-3.44%	-4.92%	1.60%
Free Cash Flow Margin	6.87%	6.68%	6.36%	9.84%	14.28%
EBITDA	-2.18	4.12	0.59	-4.21	5.35
EBITDA Margin	-1.19%	2.30%	0.36%	-3.38%	4.13%
D&A For EBITDA	3.96	3.35	2.81	2.99	3.67
EBIT	-6.15	0.78	-2.22	-7.21	1.68
EBIT Margin	-3.35%	0.43%	-1.34%	-5.78%	1.30%
Effective Tax Rate	-	237.10%	-	-	18.20%

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