ES Sunlogy Berhad Income Statement

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

Millions MYR. Fiscal year is Aug - Jul.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jan '26 Jan 31, 2026	Jul '25 Jul 31, 2025	Jul '24 Jul 31, 2024	Jul '23 Jul 31, 2023	Jul '22 Jul 31, 2022	Jul '21 Jul 31, 2021
Revenue	268.09	324.68	191.09	136.73	50.82	54.89
Revenue Growth (YoY)	5.43%	69.91%	39.76%	169.03%	-7.41%	-
Operations & Maintenance	-	-	0.13	0.1	0.11	0.12
Selling, General & Admin	9.24	8.29	6.26	4.98	4.13	3.75
Provision for Bad Debts	-0.16	-0.16	-	-	-	-
Other Operating Expenses	237.81	291.53	162.78	116.67	43.34	48.89
Total Operating Expenses	246.89	299.65	169.17	121.75	47.58	52.76
Operating Income	21.2	25.02	21.92	14.98	3.24	2.13
Interest Expense	-3.69	-3.98	-3.79	-0.43	-0.33	-0.17
Interest Income	0.32	0.32	0.15	0.13	0.04	0.05
Net Interest Expense	-3.37	-3.66	-3.63	-0.3	-0.29	-0.12
Income (Loss) on Equity Investments	-0.29	-0.29	-	-	-	-
EBT Excluding Unusual Items	17.53	21.07	18.29	14.68	2.95	2.01
Gain (Loss) on Sale of Assets	0.07	0.07	0.03	0.65	-	-0.59
Asset Writedown	-0.44	-	-0	0.53	0.9	-0.46
Insurance Settlements	-	-	-	-	0.02	-
Pretax Income	17.17	21.14	18.32	15.86	3.87	0.96
Income Tax Expense	4.64	5.75	4.76	4.07	1.55	0.58
Earnings From Continuing Ops.	12.52	15.4	13.56	11.79	2.32	0.38
Minority Interest in Earnings	-0.05	0.01	-0.02	0.04	0.01	-0
Net Income	12.47	15.4	13.54	11.83	2.33	0.38
Net Income to Common	12.47	15.4	13.54	11.83	2.33	0.38
Net Income Growth	-12.31%	13.74%	14.42%	407.86%	507.93%	-
Shares Outstanding (Basic)	443	443	4	4	1	1
Shares Outstanding (Diluted)	443	443	4	4	1	1
Shares Change (YoY)	26.24%	12347.36%	-	223.86%	-	-
EPS (Basic)	0.03	0.03	3.80	3.32	2.12	0.35
EPS (Diluted)	0.02	0.03	3.80	3.32	2.12	0.35
EPS Growth	-42.23%	-99.21%	14.42%	56.81%	507.93%	-
Free Cash Flow	-38.63	-16.32	7.26	-66.79	-2.22	-4.49
Free Cash Flow Per Share	-0.09	-0.04	2.04	-18.75	-2.02	-4.09
Profit Margin	4.65%	4.74%	7.09%	8.66%	4.58%	0.70%
Free Cash Flow Margin	-14.41%	-5.03%	3.80%	-48.85%	-4.37%	-8.19%
EBITDA	25.42	29.25	26.13	15.32	3.58	2.32
EBITDA Margin	9.48%	9.01%	13.67%	11.21%	7.05%	4.23%
D&A For EBITDA	4.22	4.22	4.21	0.34	0.34	0.19
EBIT	21.2	25.02	21.92	14.98	3.24	2.13
EBIT Margin	7.91%	7.71%	11.47%	10.96%	6.38%	3.88%
Effective Tax Rate	27.06%	27.18%	25.99%	25.65%	40.02%	60.22%

Updated Jan 31, 2026. Source: S&P Global Market Intelligence. Utility template. Financial Sources.