KLSE:SCNWOLF Income Statement

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

Millions MYR. Fiscal year is Jul - Jun.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Jun '25 Jun 30, 2025	Jun '24 Jun 30, 2024	Jun '23 Jun 30, 2023	Jun '22 Jun 30, 2022	Jun '21 Jun 30, 2021
Operating Revenue	117.13	91.14	32.8	36.55	39.22	48.81
Revenue	117.13	91.14	32.8	36.55	39.22	48.81
Revenue Growth (YoY)	224.17%	177.87%	-10.26%	-6.80%	-19.65%	57.98%
Cost of Revenue	96.45	74.27	15.73	24.09	27.17	30.79
Gross Profit	20.68	16.88	17.07	12.46	12.05	18.02
Selling, General & Admin	10.4	10.4	10.94	8.9	16.27	7.46
Other Operating Expenses	10.4	10.46	15.1	11.91	9.19	6.2
Operating Expenses	20.91	20.86	26.04	20.97	28.86	16.74
Operating Income	-0.22	-3.98	-8.97	-8.51	-16.8	1.28
Interest Expense	-2.2	-1.8	-1.58	-1.56	-1.61	-1.86
Interest & Investment Income	-	-	-	-	-	0.31
Currency Exchange Gain (Loss)	-	-	-	0.05	-	0
Other Non Operating Income (Expenses)	0.02	0.02	7.65	-	-	-
EBT Excluding Unusual Items	-2.4	-5.77	-2.9	-10.02	-18.41	-0.26
Gain (Loss) on Sale of Assets	0.04	0.04	0.5	-	1.29	-
Asset Writedown	-4.79	-4.79	-6.25	-0.39	-	-
Other Unusual Items	-	-	1.93	-	-	-
Pretax Income	-7.15	-10.51	-6.72	-10.41	-17.1	-0.26
Income Tax Expense	1.11	0.67	-0.21	-0.02	-0.03	-0.05
Earnings From Continuing Operations	-8.26	-11.18	-6.51	-10.39	-17.07	-0.22
Net Income	-8.26	-11.18	-6.51	-10.39	-17.07	-0.22
Net Income to Common	-8.26	-11.18	-6.51	-10.39	-17.07	-0.22
Shares Outstanding (Basic)	212	206	200	198	172	105
Shares Outstanding (Diluted)	212	206	200	198	172	105
Shares Change (YoY)	5.46%	3.24%	0.88%	14.96%	64.07%	7.32%
EPS (Basic)	-0.04	-0.05	-0.03	-0.05	-0.10	-0.00
EPS (Diluted)	-0.04	-0.05	-0.03	-0.05	-0.10	-0.00
Free Cash Flow	-21.13	-5.97	-6.3	3.35	-30.33	3.06
Free Cash Flow Per Share	-0.10	-0.03	-0.03	0.02	-0.18	0.03
Gross Margin	17.66%	18.52%	52.05%	34.09%	30.73%	36.92%
Operating Margin	-0.19%	-4.37%	-27.35%	-23.28%	-42.85%	2.62%
Profit Margin	-7.05%	-12.27%	-19.83%	-28.43%	-43.54%	-0.45%
Free Cash Flow Margin	-18.04%	-6.55%	-19.22%	9.16%	-77.33%	6.26%
EBITDA	3.46	-1.42	-5.58	-5.38	-13.96	4.11
EBITDA Margin	2.96%	-1.55%	-17.00%	-14.72%	-35.61%	8.42%
D&A For EBITDA	3.68	2.57	3.39	3.13	2.84	2.83
EBIT	-0.22	-3.98	-8.97	-8.51	-16.8	1.28
EBIT Margin	-0.19%	-4.37%	-27.35%	-23.28%	-42.85%	2.62%

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