Yinson Holdings Berhad (KLSE:YINSON)

Yinson Holdings Berhad Income Statement

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

Fiscal Year	FY 2026	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Jan 31, 2026	Jan 31, 2025	Jan 31, 2024	Jan 31, 2023	Jan 31, 2022
Revenue	5,440	7,605	11,646	6,324	3,607
Revenue Growth (YoY)	-28.47%	-34.70%	84.16%	75.33%	-25.61%
Cost of Revenue	2,230	4,914	8,682	4,515	2,311
Gross Profit	3,210	2,691	2,964	1,809	1,296
Selling, General & Admin	749	1,138	361	286	221
Amortization of Goodwill & Intangibles	-	7	7	5	6
Other Operating Expenses	-9	88	41	5	3
Operating Expenses	740	1,287	456	327	266
Operating Income	2,470	1,404	2,508	1,482	1,030
Interest Expense	-1,769	-1,959	-1,135	-572	-377
Interest & Investment Income	-	95	64	42	27
Earnings From Equity Investments	328	21	9	-16	7
Currency Exchange Gain (Loss)	-	-92	35	-	27
Other Non Operating Income (Expenses)	-	261	187	11	26
EBT Excluding Unusual Items	1,029	-270	1,668	947	740
Gain (Loss) on Sale of Investments	-	-200	6	-13	-30
Gain (Loss) on Sale of Assets	-	1,572	1	35	-
Asset Writedown	-	18	-25	-118	-4
Other Unusual Items	-	-	45	4	3
Pretax Income	1,029	1,120	1,695	855	716
Income Tax Expense	276	-465	553	267	192
Earnings From Continuing Operations	753	1,585	1,142	588	524
Net Income to Company	753	1,585	1,142	588	524
Minority Interest in Earnings	-70	-336	-178	1	-123
Net Income	683	1,249	964	589	401
Preferred Dividends & Other Adjustments	-	142	136	137	138
Net Income to Common	683	1,107	828	452	263
Net Income Growth	-45.32%	29.56%	63.67%	46.88%	27.30%
Shares Outstanding (Basic)	4,615	2,965	2,906	2,707	2,130
Shares Outstanding (Diluted)	11,776	3,001	2,943	2,710	2,136
Shares Change (YoY)	292.42%	1.97%	8.60%	26.86%	-0.26%
EPS (Basic)	0.15	0.37	0.28	0.17	0.12
EPS (Diluted)	0.06	0.37	0.28	0.17	0.12
EPS Growth	-84.28%	31.32%	68.31%	35.60%	-16.24%
Free Cash Flow	-1,148	-3,313	-3,071	-2,340	-1,054
Free Cash Flow Per Share	-0.10	-1.10	-1.04	-0.86	-0.49
Dividend Per Share	-	0.040	0.030	0.020	0.030
Dividend Growth	-	33.33%	50.00%	-33.33%	-
Gross Margin	59.01%	35.38%	25.45%	28.61%	35.93%
Operating Margin	45.40%	18.46%	21.54%	23.43%	28.56%
Profit Margin	12.55%	14.56%	7.11%	7.15%	7.29%
Free Cash Flow Margin	-21.10%	-43.56%	-26.37%	-37.00%	-29.22%
EBITDA	2,847	1,760	2,845	1,792	1,313
EBITDA Margin	52.33%	23.14%	24.43%	28.34%	36.40%
D&A For EBITDA	377	356	337	310	283
EBIT	2,470	1,404	2,508	1,482	1,030
EBIT Margin	45.40%	18.46%	21.54%	23.43%	28.56%
Effective Tax Rate	26.82%	-	32.63%	31.23%	26.82%

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