Sasbadi Holdings Berhad Income Statement

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

Millions MYR. Fiscal year is Sep - Aug.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Nov '25 Nov 30, 2025	Aug '25 Aug 31, 2025	Aug '24 Aug 31, 2024	Aug '23 Aug 31, 2023	Aug '22 Aug 31, 2022	Aug '21 Aug 31, 2021
Revenue	114.31	117.06	90.05	96.14	69.03	62.9
Revenue Growth (YoY)	5.01%	29.99%	-6.33%	39.27%	9.75%	0.14%
Cost of Revenue	67.36	71.84	60.99	59.58	45.99	51.63
Gross Profit	46.95	45.22	29.07	36.56	23.04	11.27
Selling, General & Admin	28.48	27.59	23.05	21.08	18.87	18.4
Other Operating Expenses	3.29	2.75	2.38	2.2	2.26	2.1
Operating Expenses	31.17	29.75	24.99	22.6	20.08	19.58
Operating Income	15.78	15.48	4.07	13.97	2.96	-8.31
Interest Expense	-0.86	-0.85	-1.09	-0.86	-1.02	-1.62
Interest & Investment Income	0.12	0.12	0.07	0.04	0.03	0.01
Other Non Operating Income (Expenses)	0.07	0.07	-0.08	-	-	-
EBT Excluding Unusual Items	15.11	14.81	2.98	13.15	1.97	-9.92
Impairment of Goodwill	-	-	-	-	-	-0.53
Pretax Income	15.11	14.81	2.98	13.15	1.97	-10.46
Income Tax Expense	4.54	4.25	0.77	2.98	1.13	-1.21
Earnings From Continuing Operations	10.57	10.56	2.21	10.17	0.84	-9.25
Minority Interest in Earnings	0.38	0.49	-	-	-	-
Net Income	10.95	11.05	2.21	10.17	0.84	-9.25
Net Income to Common	10.95	11.05	2.21	10.17	0.84	-9.25
Net Income Growth	21.57%	400.68%	-78.30%	1109.04%	-	-
Shares Outstanding (Basic)	427	430	435	428	424	421
Shares Outstanding (Diluted)	427	430	435	429	427	421
Shares Change (YoY)	-1.94%	-1.19%	1.42%	0.50%	1.50%	0.34%
EPS (Basic)	0.03	0.03	0.01	0.02	0.00	-0.02
EPS (Diluted)	0.03	0.03	0.01	0.02	0.00	-0.02
EPS Growth	23.97%	406.74%	-78.60%	1096.37%	-	-
Free Cash Flow	15.08	16.97	6.74	7.05	7.89	13.71
Free Cash Flow Per Share	0.04	0.04	0.02	0.02	0.02	0.03
Dividend Per Share	0.007	0.007	0.007	0.007	-	-
Gross Margin	41.07%	38.63%	32.27%	38.03%	33.38%	17.92%
Operating Margin	13.80%	13.22%	4.52%	14.52%	4.29%	-13.21%
Profit Margin	9.58%	9.44%	2.45%	10.58%	1.22%	-14.71%
Free Cash Flow Margin	13.19%	14.49%	7.49%	7.33%	11.43%	21.80%
EBITDA	20.91	20.41	7.96	17.33	6.06	-4.63
EBITDA Margin	18.29%	17.43%	8.84%	18.02%	8.78%	-7.35%
D&A For EBITDA	5.13	4.93	3.89	3.36	3.1	3.69
EBIT	15.78	15.48	4.07	13.97	2.96	-8.31
EBIT Margin	13.80%	13.22%	4.52%	14.52%	4.29%	-13.21%
Effective Tax Rate	30.05%	28.71%	25.91%	22.68%	57.33%	-

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