Vsolar Group Berhad Income Statement

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

Millions MYR. Fiscal year is Oct - Sep.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Sep '25 Sep 30, 2025	Jun '24 Jun 30, 2024	Jun '23 Jun 30, 2023	Jun '22 Jun 30, 2022	Jun '21 Jun 30, 2021
Revenue	12.32	15	11.45	8.95	10.28	7.73
Revenue Growth (YoY)	-9.75%	31.06%	27.96%	-12.97%	33.02%	177.75%
Cost of Revenue	11.73	14.48	10.53	7.91	10.01	6.62
Gross Profit	0.59	0.52	0.92	1.04	0.27	1.11
Selling, General & Admin	23.8	21.92	5.77	16.52	19.54	35.9
Other Operating Expenses	1.11	-1.58	-0.9	-1.33	-1.58	-0.22
Operating Expenses	24.88	20.31	4.6	16.1	18.11	35.76
Operating Income	-24.28	-19.79	-3.68	-15.06	-17.84	-34.65
Interest Expense	-0.16	-0.15	-0.06	-0.06	-0.07	-0.06
Interest & Investment Income	1.3	1.3	0.56	0.44	0.4	0.19
EBT Excluding Unusual Items	-23.15	-18.65	-3.17	-14.68	-17.51	-34.52
Gain (Loss) on Sale of Investments	-	-	-	-	-8.76	-
Pretax Income	-23.15	-18.65	-3.17	-14.68	-26.28	-34.52
Income Tax Expense	0.01	0.01	0	0.19	0.07	0.12
Earnings From Continuing Operations	-23.15	-18.65	-3.18	-14.87	-26.35	-34.64
Minority Interest in Earnings	0	0	-0	0.01	0	-0
Net Income	-23.15	-18.65	-3.18	-14.87	-26.34	-34.64
Net Income to Common	-23.15	-18.65	-3.18	-14.87	-26.34	-34.64
Shares Outstanding (Basic)	497	497	241	161	155	80
Shares Outstanding (Diluted)	497	497	241	161	155	80
Shares Change (YoY)	52.97%	106.29%	49.57%	4.20%	94.43%	492.10%
EPS (Basic)	-0.05	-0.04	-0.01	-0.09	-0.17	-0.44
EPS (Diluted)	-0.05	-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	4.80%	3.48%	8.05%	11.61%	2.63%	14.32%
Operating Margin	-197.16%	-131.91%	-32.13%	-168.31%	-173.54%	-448.43%
Profit Margin	-187.95%	-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	-24.28	-19.79	-3.68	-15.06	-17.84	-34.65
EBIT Margin	-197.16%	-131.91%	-32.13%	-168.31%	-173.54%	-

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