Vsolar Group Berhad (KLSE:VSOLAR)

Vsolar Group Berhad Income Statement

Financials in millions MYR. Fiscal year is October - September.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep 30, 2025	Jun 30, 2024	Jun 30, 2023	Jun 30, 2022	Jun 30, 2021
Revenue	15	11.45	8.95	10.28	7.73
Revenue Growth (YoY)	31.06%	27.96%	-12.97%	33.02%	177.75%
Cost of Revenue	14.48	10.53	7.91	10.01	6.62
Gross Profit	0.52	0.92	1.04	0.27	1.11
Selling, General & Admin	21.92	5.77	16.52	19.54	35.9
Other Operating Expenses	-1.58	-0.9	-1.33	-1.58	-0.22
Operating Expenses	20.31	4.6	16.1	18.11	35.76
Operating Income	-19.79	-3.68	-15.06	-17.84	-34.65
Interest Expense	-0.15	-0.06	-0.06	-0.07	-0.06
Interest & Investment Income	1.3	0.56	0.44	0.4	0.19
EBT Excluding Unusual Items	-18.65	-3.17	-14.68	-17.51	-34.52
Gain (Loss) on Sale of Investments	-	-	-	-8.76	-
Pretax Income	-18.65	-3.17	-14.68	-26.28	-34.52
Income Tax Expense	0.01	0	0.19	0.07	0.12
Earnings From Continuing Operations	-18.65	-3.18	-14.87	-26.35	-34.64
Minority Interest in Earnings	0	-0	0.01	0	-0
Net Income	-18.65	-3.18	-14.87	-26.34	-34.64
Net Income to Common	-18.65	-3.18	-14.87	-26.34	-34.64
Shares Outstanding (Basic)	497	241	161	155	80
Shares Outstanding (Diluted)	497	241	161	155	80
Shares Change (YoY)	106.29%	49.57%	4.20%	94.43%	492.10%
EPS (Basic)	-0.04	-0.01	-0.09	-0.17	-0.44
EPS (Diluted)	-0.04	-0.01	-0.09	-0.17	-0.44
Free Cash Flow	-13.33	-4.17	3.82	-18.4	-6.53
Free Cash Flow Per Share	-0.03	-0.02	0.02	-0.12	-0.08
Gross Margin	3.48%	8.05%	11.61%	2.63%	14.32%
Operating Margin	-131.91%	-32.13%	-168.31%	-173.54%	-448.43%
Profit Margin	-124.31%	-27.76%	-166.19%	-256.29%	-448.32%
Free Cash Flow Margin	-88.84%	-36.47%	42.75%	-179.02%	-84.44%
EBITDA	-18.98	-2.89	-14.39	-17.22	-33.97
EBITDA Margin	-126.52%	-25.29%	-160.87%	-167.49%	-
D&A For EBITDA	0.81	0.78	0.67	0.62	0.68
EBIT	-19.79	-3.68	-15.06	-17.84	-34.65
EBIT Margin	-131.91%	-32.13%	-168.31%	-173.54%	-

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.