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	Oct '25 Oct 31, 2025	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	325.33	324.68	191.09	136.73	50.82	54.89
Revenue Growth (YoY)	59.12%	69.91%	39.76%	169.03%	-7.41%	-
Operations & Maintenance	-	-	0.13	0.1	0.11	0.12
Selling, General & Admin	8.82	8.29	6.26	4.98	4.13	3.75
Provision for Bad Debts	0.28	-0.16	-	-	-	-
Other Operating Expenses	291.72	291.53	162.78	116.67	43.34	48.89
Total Operating Expenses	300.82	299.65	169.17	121.75	47.58	52.76
Operating Income	24.51	25.02	21.92	14.98	3.24	2.13
Interest Expense	-3.88	-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	-3.56	-3.66	-3.63	-0.3	-0.29	-0.12
Income (Loss) on Equity Investments	-0.29	-0.29	-	-	-	-
EBT Excluding Unusual Items	20.66	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	0.53	0.9	-0.46
Insurance Settlements	-	-	-	-	0.02	-
Pretax Income	20.73	21.14	18.32	15.86	3.87	0.96
Income Tax Expense	5.7	5.75	4.76	4.07	1.55	0.58
Earnings From Continuing Ops.	15.03	15.4	13.56	11.79	2.32	0.38
Minority Interest in Earnings	-0.02	0.01	-0.02	0.04	0.01	-0
Net Income	15.01	15.4	13.54	11.83	2.33	0.38
Net Income to Common	15.01	15.4	13.54	11.83	2.33	0.38
Net Income Growth	9.18%	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)	149.58%	12347.36%	-	223.86%	-	-
EPS (Basic)	0.03	0.03	3.80	3.32	2.12	0.35
EPS (Diluted)	0.03	0.03	3.80	3.32	2.12	0.35
EPS Growth	-62.24%	-99.21%	14.42%	56.81%	507.93%	-
Free Cash Flow	-24.96	-16.32	7.26	-66.79	-2.22	-4.49
Free Cash Flow Per Share	-0.06	-0.04	2.04	-18.75	-2.02	-4.09
Profit Margin	4.61%	4.74%	7.09%	8.66%	4.58%	0.70%
Free Cash Flow Margin	-7.67%	-5.03%	3.80%	-48.85%	-4.37%	-8.19%
EBITDA	28.73	29.25	26.13	15.32	3.58	2.32
EBITDA Margin	8.83%	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	24.51	25.02	21.92	14.98	3.24	2.13
EBIT Margin	7.53%	7.71%	11.47%	10.96%	6.38%	3.88%
Effective Tax Rate	27.50%	27.18%	25.99%	25.65%	40.02%	60.22%

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