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	Feb '26 Feb 28, 2026	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	110.26	117.06	90.05	96.14	69.03	62.9
Revenue Growth (YoY)	-4.60%	29.99%	-6.33%	39.27%	9.75%	0.14%
Cost of Revenue	67.21	71.84	60.99	59.58	45.99	51.63
Gross Profit	43.05	45.22	29.07	36.56	23.04	11.27
Selling, General & Admin	28.51	27.59	23.05	21.08	18.87	18.4
Other Operating Expenses	3.49	2.75	2.38	2.2	2.26	2.1
Operating Expenses	31.4	29.75	24.99	22.6	20.08	19.58
Operating Income	11.65	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	10.97	14.81	2.98	13.15	1.97	-9.92
Impairment of Goodwill	-	-	-	-	-	-0.53
Pretax Income	10.97	14.81	2.98	13.15	1.97	-10.46
Income Tax Expense	3.52	4.25	0.77	2.98	1.13	-1.21
Earnings From Continuing Operations	7.46	10.56	2.21	10.17	0.84	-9.25
Minority Interest in Earnings	0.36	0.49	-	-	-	-
Net Income	7.82	11.05	2.21	10.17	0.84	-9.25
Net Income to Common	7.82	11.05	2.21	10.17	0.84	-9.25
Net Income Growth	-23.19%	400.68%	-78.30%	1109.04%	-	-
Shares Outstanding (Basic)	425	430	435	428	424	421
Shares Outstanding (Diluted)	425	430	435	429	427	421
Shares Change (YoY)	-2.25%	-1.19%	1.42%	0.50%	1.50%	0.34%
EPS (Basic)	0.02	0.03	0.01	0.02	0.00	-0.02
EPS (Diluted)	0.02	0.03	0.01	0.02	0.00	-0.02
EPS Growth	-21.42%	406.74%	-78.60%	1096.37%	-	-
Free Cash Flow	22.63	16.97	6.74	7.05	7.89	13.71
Free Cash Flow Per Share	0.05	0.04	0.02	0.02	0.02	0.03
Dividend Per Share	0.007	0.007	0.007	0.007	-	-
Gross Margin	39.05%	38.63%	32.27%	38.03%	33.38%	17.92%
Operating Margin	10.56%	13.22%	4.52%	14.52%	4.29%	-13.21%
Profit Margin	7.09%	9.44%	2.45%	10.58%	1.22%	-14.71%
Free Cash Flow Margin	20.53%	14.49%	7.49%	7.33%	11.43%	21.80%
EBITDA	16.99	20.41	7.96	17.33	6.06	-4.63
EBITDA Margin	15.41%	17.43%	8.84%	18.02%	8.78%	-7.35%
D&A For EBITDA	5.35	4.93	3.89	3.36	3.1	3.69
EBIT	11.65	15.48	4.07	13.97	2.96	-8.31
EBIT Margin	10.56%	13.22%	4.52%	14.52%	4.29%	-13.21%
Effective Tax Rate	32.05%	28.71%	25.91%	22.68%	57.33%	-

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