Paos Holdings Berhad (KLSE:PAOS)

Paos 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	Feb 28, 2026	May 31, 2025	May 31, 2024	May 31, 2023	May 31, 2022	May 31, 2021
Revenue	282.76	614.15	705.74	683.95	378.67	404.86
Revenue Growth (YoY)	-43.17%	-12.98%	3.19%	80.62%	-6.47%	43.14%
Cost of Revenue	279.96	610.92	700.08	678.85	375.02	399.1
Gross Profit	2.79	3.24	5.66	5.1	3.65	5.77
Selling, General & Admin	7.97	7.97	7.44	6.92	6.71	6.78
Other Operating Expenses	16.74	-0.38	-2.24	-2.45	-0.14	-0.55
Operating Expenses	24.71	7.6	5.2	4.47	6.56	6.23
Operating Income	-21.92	-4.36	0.47	0.64	-2.91	-0.47
Interest Expense	-0.01	-0.02	-0.03	-0.03	-0.05	-0.02
Interest & Investment Income	0.08	0.17	0.12	0.01	0	0.05
EBT Excluding Unusual Items	-21.85	-4.21	0.56	0.62	-2.96	-0.44
Gain (Loss) on Sale of Assets	-	-	-	-	0.13	-
Pretax Income	-21.85	-4.21	0.56	0.62	-2.82	-0.44
Income Tax Expense	-0.76	-0.79	0.46	0.66	0.37	0.71
Net Income	-21.09	-3.43	0.09	-0.05	-3.2	-1.15
Net Income to Common	-21.09	-3.43	0.09	-0.05	-3.2	-1.15
Shares Outstanding (Basic)	181	181	181	181	181	181
Shares Outstanding (Diluted)	181	181	181	181	181	181
EPS (Basic)	-0.12	-0.02	0.00	-0.00	-0.02	-0.01
EPS (Diluted)	-0.12	-0.02	0.00	-0.00	-0.02	-0.01
Free Cash Flow	-5.11	-7.25	10.33	3.33	-1.64	0.53
Free Cash Flow Per Share	-0.03	-0.04	0.06	0.02	-0.01	0.00
Gross Margin	0.99%	0.53%	0.80%	0.75%	0.97%	1.42%
Operating Margin	-7.75%	-0.71%	0.07%	0.09%	-0.77%	-0.12%
Profit Margin	-7.46%	-0.56%	0.01%	-0.01%	-0.84%	-0.28%
Free Cash Flow Margin	-1.81%	-1.18%	1.46%	0.49%	-0.43%	0.13%
EBITDA	-18.59	-1.21	3.07	3.04	-0.57	1.97
EBITDA Margin	-6.58%	-0.20%	0.43%	0.44%	-0.15%	0.49%
D&A For EBITDA	3.33	3.15	2.6	2.4	2.34	2.44
EBIT	-21.92	-4.36	0.47	0.64	-2.91	-0.47
EBIT Margin	-7.75%	-0.71%	0.07%	0.09%	-0.77%	-0.12%
Effective Tax Rate	-	-	83.10%	107.45%	-	-

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