Pavillon Holdings Income Statement

Financials in millions SGD. Fiscal year is January - December.

Millions SGD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Operating Revenue	16.32	17.63	17.96	16.31	9.36
Revenue	16.32	17.63	17.96	16.31	9.36
Revenue Growth (YoY)	-7.42%	-1.82%	10.11%	74.20%	10.32%
Cost of Revenue	9.73	10.13	10.93	11.67	9.43
Gross Profit	6.59	7.51	7.03	4.64	-0.06
Selling, General & Admin	0.09	0.07	0.09	0.11	0.08
Other Operating Expenses	3.72	3.01	2.32	2.68	2.94
Operating Expenses	5.11	4.31	3.74	4.3	4.7
Operating Income	1.48	3.2	3.29	0.34	-4.76
Interest Expense	-2.34	-1.33	-0.15	-0.13	-0.14
Interest & Investment Income	0.18	0.87	1.95	0.67	0.08
Earnings From Equity Investments	-	-0.53	-7.99	5.74	-15.35
Currency Exchange Gain (Loss)	-0.79	-0.01	-1.64	-4.29	0
Other Non Operating Income (Expenses)	0.08	0.07	0.04	0.07	0.15
EBT Excluding Unusual Items	-1.39	2.28	-4.51	2.41	-20.03
Merger & Restructuring Charges	-	-	-	-0.06	-0.15
Gain (Loss) on Sale of Assets	-0.14	0.2	0.18	0.02	0.02
Asset Writedown	-24.78	-2.77	-0.01	-0.52	-
Other Unusual Items	0.04	2.02	-	0.01	0.6
Pretax Income	-26.19	1.73	-4.34	1.85	-19.57
Income Tax Expense	0.14	0.29	0.36	0.09	-0.06
Earnings From Continuing Operations	-26.33	1.44	-4.7	1.76	-19.5
Net Income to Company	-26.33	1.44	-4.7	1.76	-19.5
Minority Interest in Earnings	14.34	1.82	0.04	-2.43	3.38
Net Income	-11.99	3.26	-4.66	-0.67	-16.12
Net Income to Common	-11.99	3.26	-4.66	-0.67	-16.12
Shares Outstanding (Basic)	1,435	1,435	1,435	693	388
Shares Outstanding (Diluted)	1,435	1,435	1,435	693	388
Shares Change (YoY)	-	-	106.97%	78.80%	-
EPS (Basic)	-0.01	0.00	-0.00	-0.00	-0.04
EPS (Diluted)	-0.01	0.00	-0.00	-0.00	-0.04
Free Cash Flow	-1.9	2.92	3.07	0.4	-1.12
Free Cash Flow Per Share	-0.00	0.00	0.00	0.00	-0.00
Gross Margin	40.40%	42.57%	39.14%	28.43%	-0.67%
Operating Margin	9.07%	18.15%	18.30%	2.08%	-50.89%
Profit Margin	-73.46%	18.47%	-25.96%	-4.13%	-172.23%
Free Cash Flow Margin	-11.67%	16.54%	17.12%	2.47%	-11.93%
EBITDA	1.72	3.4	3.42	0.54	-4.56
EBITDA Margin	10.53%	19.27%	19.04%	3.29%	-48.68%
D&A For EBITDA	0.24	0.2	0.13	0.2	0.21
EBIT	1.48	3.2	3.29	0.34	-4.76
EBIT Margin	9.07%	18.15%	18.30%	2.08%	-50.89%
Effective Tax Rate	-	16.86%	-	5.07%	-
Advertising Expenses	0.02	0.01	0	0.01	0.01

Source: S&P Global Market Intelligence. Standard template. Financial Sources.