Gamuda Berhad Income Statement

Financials in millions MYR. Fiscal year is August - July.

Millions MYR. Fiscal year is Aug - Jul.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021	2016 - 2020
Period Ending	Oct '25 Oct 31, 2025	Jul '25 Jul 31, 2025	Jul '24 Jul 31, 2024	Jul '23 Jul 31, 2023	Jul '22 Jul 31, 2022	Jul '21 Jul 31, 2021	2016 - 2020
Operating Revenue	15,674	15,970	13,347	8,220	4,902	3,020	Upgrade
Revenue	15,674	15,970	13,347	8,220	4,902	3,020	Upgrade
Revenue Growth (YoY)	6.78%	19.66%	62.36%	67.69%	62.30%	-19.94%	Upgrade
Cost of Revenue	13,328	13,635	11,560	6,499	3,815	2,263	Upgrade
Gross Profit	2,346	2,335	1,787	1,721	1,087	757.89	Upgrade
Selling, General & Admin	607.77	607.77	489.97	504.88	276.46	180.39	Upgrade
Other Operating Expenses	551.25	514.71	488.27	368.29	228.66	239.08	Upgrade
Operating Expenses	1,353	1,317	1,090	993.41	615.89	525.29	Upgrade
Operating Income	992.81	1,018	696.5	727.83	471.32	232.61	Upgrade
Interest Expense	-171.23	-178.73	-173.41	-78.41	-86.68	-85.87	Upgrade
Interest & Investment Income	138.41	100.88	103.32	102.11	83.18	68.93	Upgrade
Earnings From Equity Investments	146.58	145.3	325.62	233.44	349.83	140.08	Upgrade
Other Non Operating Income (Expenses)	195.61	195.61	146.07	72.48	80.14	79.96	Upgrade
EBT Excluding Unusual Items	1,302	1,281	1,098	1,057	897.8	435.71	Upgrade
Asset Writedown	-	-	-	0.32	-	-	Upgrade
Pretax Income	1,304	1,281	1,098	1,058	897.8	435.71	Upgrade
Income Tax Expense	267.86	256.65	155.07	221.05	156.39	110.28	Upgrade
Earnings From Continuing Operations	1,036	1,024	943.02	836.72	741.41	325.43	Upgrade
Earnings From Discontinued Operations	-	-	-	1,024	80.43	153.38	Upgrade
Net Income to Company	1,036	1,024	943.02	1,860	821.85	478.81	Upgrade
Minority Interest in Earnings	-23.37	-21.08	-30.88	-22	-15.62	-24.05	Upgrade
Net Income	1,013	1,003	912.13	1,838	806.23	454.76	Upgrade
Net Income to Common	1,013	1,003	912.13	1,838	806.23	454.76	Upgrade
Net Income Growth	9.81%	9.99%	-50.38%	128.03%	77.28%	20.79%	Upgrade
Shares Outstanding (Basic)	5,753	5,696	5,478	5,258	5,061	5,027	Upgrade
Shares Outstanding (Diluted)	5,902	5,851	5,628	5,384	5,101	5,027	Upgrade
Shares Change (YoY)	3.53%	3.96%	4.53%	5.54%	1.48%	1.01%	Upgrade
EPS (Basic)	0.18	0.18	0.17	0.35	0.16	0.09	Upgrade
EPS (Diluted)	0.17	0.17	0.16	0.34	0.16	0.09	Upgrade
EPS Growth	6.06%	5.80%	-52.54%	116.07%	74.73%	19.55%	Upgrade
Free Cash Flow	-188.31	-340.04	-172.1	-710.9	264.59	881.77	Upgrade
Free Cash Flow Per Share	-0.03	-0.06	-0.03	-0.13	0.05	0.17	Upgrade
Dividend Per Share	0.100	0.100	0.080	0.060	0.060	-	Upgrade
Dividend Growth	-	25.00%	33.33%	-	-	-	Upgrade
Gross Margin	14.97%	14.62%	13.39%	20.94%	22.18%	25.09%	Upgrade
Operating Margin	6.33%	6.37%	5.22%	8.85%	9.62%	7.70%	Upgrade
Profit Margin	6.46%	6.28%	6.83%	22.36%	16.45%	15.06%	Upgrade
Free Cash Flow Margin	-1.20%	-2.13%	-1.29%	-8.65%	5.40%	29.19%	Upgrade
EBITDA	1,111	1,141	817.1	815.09	551.03	310.33	Upgrade
EBITDA Margin	7.09%	7.15%	6.12%	9.92%	11.24%	10.27%	Upgrade
D&A For EBITDA	118.09	123.45	120.6	87.26	79.71	77.72	Upgrade
EBIT	992.81	1,018	696.5	727.83	471.32	232.61	Upgrade
EBIT Margin	6.33%	6.37%	5.22%	8.85%	9.62%	7.70%	Upgrade
Effective Tax Rate	20.54%	20.04%	14.12%	20.90%	17.42%	25.31%	Upgrade

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