Gadang Holdings Berhad (KLSE:GADANG)

Gadang Holdings Berhad Income Statement

Financials in millions MYR. Fiscal year is June - May.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Nov 30, 2025	May 31, 2025	May 31, 2024	May 31, 2023	May 31, 2022	May 31, 2021
Revenue	949.49	779.81	591.92	496.07	651.99	574.77
Revenue Growth (YoY)	51.61%	31.74%	19.32%	-23.91%	13.44%	-14.60%
Cost of Revenue	872.48	704.9	515.2	433.38	518.84	494.23
Gross Profit	77.01	74.92	76.73	62.7	133.15	80.54
Selling, General & Admin	42.86	45.07	43.77	46.3	46.34	43.31
Other Operating Expenses	3.02	1.08	-0.55	1.19	-1.64	0.94
Operating Expenses	63.11	59.38	61.33	57.97	53.28	51.61
Operating Income	13.91	15.54	15.39	4.73	79.87	28.93
Interest Expense	-8.42	-8.51	-11.37	-12.32	-12.43	-13.57
Interest & Investment Income	3.11	3.11	9.95	3.14	3.27	3.77
Earnings From Equity Investments	3.82	6.8	-0.33	-3.12	-1.35	0.3
Currency Exchange Gain (Loss)	0.01	0.01	-	2.13	1.9	-
Other Non Operating Income (Expenses)	-0.86	-0.01	0.01	-5.21	-	-
EBT Excluding Unusual Items	11.57	16.94	13.65	-10.66	71.26	19.43
Impairment of Goodwill	-	-	-	-10.63	-5.94	-
Gain (Loss) on Sale of Investments	1.83	1.83	1.94	1.82	0.62	0.21
Gain (Loss) on Sale of Assets	-0.73	-0.73	-1.01	1.02	4.21	2.89
Asset Writedown	-	-	-0.11	-9.44	-	-0.57
Pretax Income	12.67	18.03	14.47	-27.9	70.15	21.96
Income Tax Expense	11.86	11.03	13.97	13.3	26.98	8.69
Earnings From Continuing Operations	0.81	7	0.5	-41.2	43.17	13.26
Net Income to Company	0.81	7	0.5	-41.2	43.17	13.26
Minority Interest in Earnings	4.47	3.74	4.22	11.87	-1.51	-0.36
Net Income	5.28	10.74	4.71	-29.32	41.66	12.9
Net Income to Common	5.28	10.74	4.71	-29.32	41.66	12.9
Net Income Growth	-49.59%	127.89%	-	-	222.87%	-63.62%
Shares Outstanding (Basic)	777	777	728	728	728	728
Shares Outstanding (Diluted)	777	777	728	728	728	728
Shares Change (YoY)	1.60%	6.69%	-	-	-	0.30%
EPS (Basic)	0.01	0.01	0.01	-0.04	0.06	0.02
EPS (Diluted)	0.01	0.01	0.01	-0.04	0.06	0.02
EPS Growth	-50.40%	113.29%	-	-	223.16%	-63.77%
Free Cash Flow	249.33	63.83	3.18	33.68	134.14	-112.68
Free Cash Flow Per Share	0.32	0.08	0.00	0.05	0.18	-0.15
Dividend Per Share	0.003	0.003	-	-	0.007	0.003
Dividend Growth	-	-	-	-	133.33%	-70.00%
Gross Margin	8.11%	9.61%	12.96%	12.64%	20.42%	14.01%
Operating Margin	1.47%	1.99%	2.60%	0.95%	12.25%	5.03%
Profit Margin	0.56%	1.38%	0.80%	-5.91%	6.39%	2.25%
Free Cash Flow Margin	26.26%	8.19%	0.54%	6.79%	20.57%	-19.60%
EBITDA	31.71	33.49	33.71	18.25	95.3	42.92
EBITDA Margin	3.34%	4.29%	5.70%	3.68%	14.62%	7.47%
D&A For EBITDA	17.8	17.95	18.32	13.53	15.43	14
EBIT	13.91	15.54	15.39	4.73	79.87	28.93
EBIT Margin	1.47%	1.99%	2.60%	0.95%	12.25%	5.03%
Effective Tax Rate	93.64%	61.18%	96.58%	-	38.46%	39.59%

Updated Nov 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.