KLSE:SENDAI Income Statement

Financials in millions MYR. Fiscal year is January - December.

Millions MYR. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	2,135	1,248	1,457	905.31	1,222
Revenue Growth (YoY)	71.08%	-14.37%	60.99%	-25.94%	9.79%
Cost of Revenue	1,892	998.08	1,281	934.78	1,192
Gross Profit	242.79	249.9	176.63	-29.48	30.82
Selling, General & Admin	132.79	200.11	99.84	120.08	93.86
Other Operating Expenses	-62.11	-18.79	-35.49	-25.12	-33.79
Operating Expenses	70.68	206.97	60.94	278.61	75.24
Operating Income	172.11	42.93	115.69	-308.08	-44.42
Interest Expense	-38.35	-44.67	-91.82	-59.56	-44.93
Interest & Investment Income	1.5	2.56	1.5	0.6	0.01
Currency Exchange Gain (Loss)	-	27.62	-	-	-
Other Non Operating Income (Expenses)	-	-4.36	-11.46	-0.34	-
EBT Excluding Unusual Items	135.26	24.07	13.91	-367.38	-89.34
Gain (Loss) on Sale of Assets	-	3.28	0.95	0.59	0.7
Other Unusual Items	-	-	-	0.01	-57.35
Pretax Income	135.26	27.35	14.86	-366.78	-146
Income Tax Expense	16.52	10.75	0.24	0.08	0.06
Earnings From Continuing Operations	118.74	16.6	14.62	-366.86	-146.06
Net Income to Company	118.74	16.6	14.62	-366.86	-146.06
Minority Interest in Earnings	-8.33	-3.21	12.07	5.34	8.98
Net Income	110.41	13.4	26.69	-361.52	-137.08
Net Income to Common	110.41	13.4	26.69	-361.52	-137.08
Net Income Growth	724.29%	-49.82%	-	-	-
Shares Outstanding (Basic)	781	781	781	781	781
Shares Outstanding (Diluted)	789	787	781	781	781
Shares Change (YoY)	0.30%	0.78%	-	-	-
EPS (Basic)	0.14	0.02	0.03	-0.46	-0.18
EPS (Diluted)	0.14	0.02	0.03	-0.46	-0.18
EPS Growth	722.94%	-50.15%	-	-	-
Free Cash Flow	254.7	206.9	71.5	74.3	145.17
Free Cash Flow Per Share	0.32	0.26	0.09	0.10	0.19
Gross Margin	11.37%	20.02%	12.12%	-3.26%	2.52%
Operating Margin	8.06%	3.44%	7.94%	-34.03%	-3.63%
Profit Margin	5.17%	1.07%	1.83%	-39.93%	-11.21%
Free Cash Flow Margin	11.93%	16.58%	4.91%	8.21%	11.88%
EBITDA	233.03	89.4	164.91	-256.44	7.71
EBITDA Margin	10.91%	7.16%	11.31%	-28.33%	0.63%
D&A For EBITDA	60.92	46.47	49.22	51.64	52.13
EBIT	172.11	42.93	115.69	-308.08	-44.42
EBIT Margin	8.06%	3.44%	7.94%	-34.03%	-3.63%
Effective Tax Rate	12.21%	39.31%	1.60%	-	-

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