Sasbadi Holdings Berhad (KLSE:SASBADI)

Sasbadi Holdings Berhad Income Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Aug 31, 2025	Aug 31, 2024	Aug 31, 2023	Aug 31, 2022	Aug 31, 2021
Revenue	117.06	90.05	96.14	69.03	62.9
Revenue Growth (YoY)	29.99%	-6.33%	39.27%	9.75%	0.14%
Cost of Revenue	71.84	60.99	59.58	45.99	51.63
Gross Profit	45.22	29.07	36.56	23.04	11.27
Selling, General & Admin	27.59	23.05	21.08	18.87	18.4
Other Operating Expenses	2.75	2.38	2.2	2.26	2.1
Operating Expenses	29.75	24.99	22.6	20.08	19.58
Operating Income	15.48	4.07	13.97	2.96	-8.31
Interest Expense	-0.85	-1.09	-0.86	-1.02	-1.62
Interest & Investment Income	0.12	0.07	0.04	0.03	0.01
Other Non Operating Income (Expenses)	0.07	-0.08	-	-	-
EBT Excluding Unusual Items	14.81	2.98	13.15	1.97	-9.92
Impairment of Goodwill	-	-	-	-	-0.53
Pretax Income	14.81	2.98	13.15	1.97	-10.46
Income Tax Expense	4.25	0.77	2.98	1.13	-1.21
Earnings From Continuing Operations	10.56	2.21	10.17	0.84	-9.25
Minority Interest in Earnings	0.49	-	-	-	-
Net Income	11.05	2.21	10.17	0.84	-9.25
Net Income to Common	11.05	2.21	10.17	0.84	-9.25
Net Income Growth	400.68%	-78.30%	1109.04%	-	-
Shares Outstanding (Basic)	430	435	428	424	421
Shares Outstanding (Diluted)	430	435	429	427	421
Shares Change (YoY)	-1.19%	1.42%	0.50%	1.50%	0.34%
EPS (Basic)	0.03	0.01	0.02	0.00	-0.02
EPS (Diluted)	0.03	0.01	0.02	0.00	-0.02
EPS Growth	406.74%	-78.60%	1096.37%	-	-
Free Cash Flow	16.97	6.74	7.05	7.89	13.71
Free Cash Flow Per Share	0.04	0.02	0.02	0.02	0.03
Dividend Per Share	0.007	0.007	0.007	-	-
Gross Margin	38.63%	32.27%	38.03%	33.38%	17.92%
Operating Margin	13.22%	4.52%	14.52%	4.29%	-13.21%
Profit Margin	9.44%	2.45%	10.58%	1.22%	-14.71%
Free Cash Flow Margin	14.49%	7.49%	7.33%	11.43%	21.80%
EBITDA	20.41	7.96	17.33	6.06	-4.63
EBITDA Margin	17.43%	8.84%	18.02%	8.78%	-7.35%
D&A For EBITDA	4.93	3.89	3.36	3.1	3.69
EBIT	15.48	4.07	13.97	2.96	-8.31
EBIT Margin	13.22%	4.52%	14.52%	4.29%	-13.21%
Effective Tax Rate	28.71%	25.91%	22.68%	57.33%	-

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