Aemulus Holdings 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	Sep '24 Sep 30, 2024	Sep '23 Sep 30, 2023	Sep '22 Sep 30, 2022	Sep '21 Sep 30, 2021
Revenue	92.08	83.08	40.9	25.1	73.04	61.09
Revenue Growth (YoY)	75.83%	103.11%	62.98%	-65.64%	19.55%	216.22%
Cost of Revenue	48.42	43.62	20.33	11.29	36.54	28.74
Gross Profit	43.66	39.46	20.58	13.81	36.5	32.35
Selling, General & Admin	37.45	36.79	31.06	32.13	20.19	20.12
Research & Development	7.51	6.79	9.02	9.77	3.07	1.49
Other Operating Expenses	3.31	-0.21	-0.4	-0.09	-1.03	-0.92
Operating Expenses	40.08	35.17	39.69	53.71	23.16	20.69
Operating Income	3.58	4.29	-19.11	-39.9	13.34	11.67
Interest Expense	-3.75	-3.29	-2.32	-2.07	-1.28	-0.94
Interest & Investment Income	0.33	0.33	0.79	1.18	1.12	-
Earnings From Equity Investments	-0	0.1	-2.26	0.02	-0.72	0.57
Currency Exchange Gain (Loss)	2.12	2.12	0.5	-	-	-
EBT Excluding Unusual Items	2.28	3.55	-22.4	-40.77	12.46	11.3
Impairment of Goodwill	-6.65	-6.65	-	-13.66	-	-
Gain (Loss) on Sale of Investments	7.05	7.05	0.08	-	-	-
Gain (Loss) on Sale of Assets	-	-	-	0.06	-	-
Pretax Income	2.68	3.95	-22.32	-54.37	12.46	11.3
Income Tax Expense	-0.1	-0.09	-0.51	0.28	-0.05	0.85
Net Income	2.78	4.04	-21.81	-54.66	12.52	10.45
Net Income to Common	2.78	4.04	-21.81	-54.66	12.52	10.45
Net Income Growth	-	-	-	-	19.77%	-
Shares Outstanding (Basic)	672	672	670	667	639	605
Shares Outstanding (Diluted)	672	672	670	667	640	606
Shares Change (YoY)	0.23%	0.24%	0.55%	4.18%	5.61%	9.74%
EPS (Basic)	0.00	0.01	-0.03	-0.08	0.02	0.02
EPS (Diluted)	0.00	0.01	-0.03	-0.08	0.02	0.02
EPS Growth	-	-	-	-	13.83%	-
Free Cash Flow	-10.31	-22.02	-12.82	-16.68	-36.1	-8.03
Free Cash Flow Per Share	-0.01	-0.03	-0.02	-0.03	-0.06	-0.01
Gross Margin	47.42%	47.50%	50.30%	55.02%	49.97%	52.95%
Operating Margin	3.89%	5.16%	-46.72%	-158.97%	18.26%	19.10%
Profit Margin	3.01%	4.86%	-53.32%	-217.77%	17.14%	17.11%
Free Cash Flow Margin	-11.19%	-26.51%	-31.35%	-66.44%	-49.42%	-13.15%
EBITDA	7.26	7.78	-16.19	-36.79	16.18	14.16
EBITDA Margin	7.89%	9.37%	-39.57%	-146.58%	22.16%	23.18%
D&A For EBITDA	3.68	3.5	2.92	3.11	2.84	2.5
EBIT	3.58	4.29	-19.11	-39.9	13.34	11.67
EBIT Margin	3.89%	5.16%	-46.72%	-158.97%	18.26%	19.10%
Effective Tax Rate	-	-	-	-	-	7.53%

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