AE Multi Holdings Berhad Income Statement

Financials in millions MYR. Fiscal year is April - March.

Millions MYR. Fiscal year is Apr - Mar.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022	Mar '21 Mar 31, 2021
Revenue	75.52	112.73	110.62	109.31	137.29	68.39
Revenue Growth (YoY)	-32.83%	1.91%	1.20%	-20.38%	100.74%	8.34%
Cost of Revenue	72.16	113.18	106.08	106.89	134.7	68.32
Gross Profit	3.36	-0.45	4.54	2.42	2.59	0.08
Selling, General & Admin	16.19	18.49	21.93	24.59	25.27	10.76
Other Operating Expenses	-15.97	-2	-2.74	-1.4	-2.34	-3.65
Operating Expenses	-1.28	15	20.22	24.62	22.93	7.11
Operating Income	4.64	-15.45	-15.68	-22.2	-20.33	-7.03
Interest Expense	-3.15	-3.2	-3.58	-2.77	-2.61	-2.52
Interest & Investment Income	-	-	-	-	-	0.06
Other Non Operating Income (Expenses)	3.62	3.62	0.67	4.21	-12.74	-
EBT Excluding Unusual Items	5.12	-15.03	-18.58	-20.76	-35.69	-9.49
Asset Writedown	-0	-0	-	-	-21.58	-
Pretax Income	5.12	-15.03	-18.58	-20.76	-57.27	-9.49
Income Tax Expense	0.01	0.01	0.09	0.09	0.01	0.02
Net Income	5.11	-15.03	-18.67	-20.85	-57.28	-9.51
Net Income to Common	5.11	-15.03	-18.67	-20.85	-57.28	-9.51
Shares Outstanding (Basic)	216	216	216	216	157	39
Shares Outstanding (Diluted)	216	216	216	216	157	39
Shares Change (YoY)	-	-	-	37.44%	298.76%	25.59%
EPS (Basic)	0.02	-0.07	-0.09	-0.10	-0.36	-0.24
EPS (Diluted)	0.02	-0.07	-0.09	-0.10	-0.36	-0.24
Free Cash Flow	11.8	9.15	7.16	-22.63	-24.19	0.58
Free Cash Flow Per Share	0.06	0.04	0.03	-0.10	-0.15	0.01
Gross Margin	4.45%	-0.40%	4.11%	2.21%	1.89%	0.11%
Operating Margin	6.15%	-13.71%	-14.17%	-20.31%	-14.81%	-10.28%
Profit Margin	6.77%	-13.34%	-16.88%	-19.07%	-41.72%	-13.91%
Free Cash Flow Margin	15.62%	8.11%	6.48%	-20.70%	-17.62%	0.85%
EBITDA	13.37	-7.16	-7.61	-14.71	-13.32	-0.4
EBITDA Margin	17.70%	-6.35%	-6.88%	-13.46%	-9.71%	-0.59%
D&A For EBITDA	8.72	8.29	8.06	7.49	7.01	6.63
EBIT	4.64	-15.45	-15.68	-22.2	-20.33	-7.03
EBIT Margin	6.15%	-13.71%	-14.17%	-20.31%	-14.81%	-10.28%
Effective Tax Rate	0.11%	-	-	-	-	-

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