Miyoshi Income Statement

Financials in millions SGD. Fiscal year is September - August.

Millions SGD. Fiscal year is Sep - Aug.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Aug '25 Aug 31, 2025	Aug '24 Aug 31, 2024	Aug '23 Aug 31, 2023	Aug '22 Aug 31, 2022	Aug '21 Aug 31, 2021
Revenue	32.87	39.56	43.77	49.85	45.46
Revenue Growth (YoY)	-16.91%	-9.61%	-12.20%	9.67%	1.49%
Cost of Revenue	19.4	24.27	26.84	33.13	26.83
Gross Profit	13.48	15.29	16.93	16.72	18.63
Selling, General & Admin	8.53	8.53	8.54	9.77	9.96
Amortization of Goodwill & Intangibles	-	0.03	0.02	-	-
Other Operating Expenses	6.49	7.31	6.82	6.46	7.67
Operating Expenses	17.49	18.5	18.58	18.98	20.41
Operating Income	-4.01	-3.21	-1.65	-2.26	-1.78
Interest Expense	-0.56	-0.68	-0.56	-0.42	-0.34
Interest & Investment Income	0	0.01	0.03	0.01	0.02
Currency Exchange Gain (Loss)	-0.23	-0.13	0.32	0.95	-0.04
Other Non Operating Income (Expenses)	0.11	0.22	0.02	0.54	0.26
EBT Excluding Unusual Items	-4.68	-3.79	-1.84	-1.19	-1.88
Gain (Loss) on Sale of Assets	1.65	0.05	0.01	1.42	0.27
Asset Writedown	0.31	0.71	-0.14	-0.48	-6.73
Other Unusual Items	-	-	-	0.1	-
Pretax Income	-2.73	-3.03	-1.22	1.09	-7.44
Income Tax Expense	0.63	0.4	0.52	0.54	0.3
Earnings From Continuing Operations	-3.35	-3.43	-1.73	0.56	-7.73
Minority Interest in Earnings	0.15	0.12	0.11	-0.42	-0.09
Net Income	-3.2	-3.31	-1.62	0.14	-7.82
Net Income to Common	-3.2	-3.31	-1.62	0.14	-7.82
Shares Outstanding (Basic)	1,160	773	679	645	600
Shares Outstanding (Diluted)	1,160	773	679	645	600
Shares Change (YoY)	50.09%	13.79%	5.27%	7.64%	-1.31%
EPS (Basic)	-0.00	-0.00	-0.00	0.00	-0.01
EPS (Diluted)	-0.00	-0.00	-0.00	0.00	-0.01
Free Cash Flow	-2.05	0.52	-1.07	-1.7	-2.89
Free Cash Flow Per Share	-0.00	0.00	-0.00	-0.00	-0.01
Gross Margin	41.00%	38.65%	38.67%	33.54%	40.98%
Operating Margin	-12.20%	-8.10%	-3.78%	-4.54%	-3.92%
Profit Margin	-9.73%	-8.37%	-3.71%	0.27%	-17.21%
Free Cash Flow Margin	-6.23%	1.32%	-2.45%	-3.42%	-6.37%
EBITDA	-1.5	-0.95	0.45	-0.03	0.46
EBITDA Margin	-4.56%	-2.39%	1.03%	-0.06%	1.02%
D&A For EBITDA	2.51	2.26	2.11	2.23	2.25
EBIT	-4.01	-3.21	-1.65	-2.26	-1.78
EBIT Margin	-12.20%	-8.10%	-3.78%	-4.54%	-3.92%
Effective Tax Rate	-	-	-	49.22%	-

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