Aemulus Holdings Berhad (KLSE:AEMULUS)
Malaysia · Delayed Price · Currency is MYR 0.2400
-0.0050 (-2.04%)
At close: Aug 28, 2025
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 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2016 - 2020 |
|---|---|---|---|---|---|---|---|
Period Ending | Jun '25 Jun 30, 2025 | Sep '24 Sep 30, 2024 | Sep '23 Sep 30, 2023 | Sep '22 Sep 30, 2022 | Sep '21 Sep 30, 2021 | Sep '20 Sep 30, 2020 | 2016 - 2020 |
| 77.15 | 40.9 | 25.1 | 73.04 | 61.09 | 19.32 | Upgrade | |
Revenue Growth (YoY) | 136.50% | 62.98% | -65.64% | 19.55% | 216.22% | -33.00% | Upgrade |
Cost of Revenue | 42.4 | 20.33 | 11.29 | 36.54 | 28.74 | 7.07 | Upgrade |
Gross Profit | 34.74 | 20.58 | 13.81 | 36.5 | 32.35 | 12.25 | Upgrade |
Selling, General & Admin | 37.98 | 31.06 | 32.13 | 20.19 | 20.12 | 13.97 | Upgrade |
Research & Development | 9.12 | 9.02 | 9.77 | 3.07 | 1.49 | 4.89 | Upgrade |
Other Operating Expenses | -4.37 | -0.4 | -0.09 | -1.03 | -0.92 | -3.72 | Upgrade |
Operating Expenses | 42.73 | 39.69 | 53.71 | 23.16 | 20.69 | 15.13 | Upgrade |
Operating Income | -7.99 | -19.11 | -39.9 | 13.34 | 11.67 | -2.88 | Upgrade |
Interest Expense | -2.56 | -2.32 | -2.07 | -1.28 | -0.94 | -0.44 | Upgrade |
Interest & Investment Income | 0.79 | 0.79 | 1.18 | 1.12 | - | - | Upgrade |
Earnings From Equity Investments | -0.82 | -2.26 | 0.02 | -0.72 | 0.57 | - | Upgrade |
Currency Exchange Gain (Loss) | 0.5 | 0.5 | - | - | - | - | Upgrade |
EBT Excluding Unusual Items | -10.08 | -22.4 | -40.77 | 12.46 | 11.3 | -3.32 | Upgrade |
Impairment of Goodwill | - | - | -13.66 | - | - | - | Upgrade |
Gain (Loss) on Sale of Investments | 0.08 | 0.08 | - | - | - | - | Upgrade |
Gain (Loss) on Sale of Assets | - | - | 0.06 | - | - | - | Upgrade |
Pretax Income | -10 | -22.32 | -54.37 | 12.46 | 11.3 | -3.32 | Upgrade |
Income Tax Expense | -0.52 | -0.51 | 0.28 | -0.05 | 0.85 | 0.29 | Upgrade |
Net Income | -9.48 | -21.81 | -54.66 | 12.52 | 10.45 | -3.61 | Upgrade |
Net Income to Common | -9.48 | -21.81 | -54.66 | 12.52 | 10.45 | -3.61 | Upgrade |
Net Income Growth | - | - | - | 19.77% | - | - | Upgrade |
Shares Outstanding (Basic) | 672 | 670 | 667 | 639 | 605 | 551 | Upgrade |
Shares Outstanding (Diluted) | 672 | 672 | 667 | 640 | 606 | 552 | Upgrade |
Shares Change (YoY) | 0.67% | 0.76% | 4.18% | 5.61% | 9.74% | 0.51% | Upgrade |
EPS (Basic) | -0.01 | -0.03 | -0.08 | 0.02 | 0.02 | -0.01 | Upgrade |
EPS (Diluted) | -0.01 | -0.03 | -0.08 | 0.02 | 0.02 | -0.01 | Upgrade |
EPS Growth | - | - | - | 13.83% | - | - | Upgrade |
Free Cash Flow | -9.18 | -12.82 | -16.68 | -36.1 | -8.03 | -12.73 | Upgrade |
Free Cash Flow Per Share | -0.01 | -0.02 | -0.03 | -0.06 | -0.01 | -0.02 | Upgrade |
Gross Margin | 45.03% | 50.30% | 55.02% | 49.97% | 52.95% | 63.43% | Upgrade |
Operating Margin | -10.36% | -46.72% | -158.97% | 18.26% | 19.10% | -14.89% | Upgrade |
Profit Margin | -12.29% | -53.32% | -217.77% | 17.14% | 17.11% | -18.70% | Upgrade |
Free Cash Flow Margin | -11.90% | -31.35% | -66.44% | -49.42% | -13.15% | -65.87% | Upgrade |
EBITDA | -4.6 | -16.19 | -36.79 | 16.18 | 14.16 | -0.68 | Upgrade |
EBITDA Margin | -5.97% | -39.57% | -146.58% | 22.16% | 23.18% | -3.53% | Upgrade |
D&A For EBITDA | 3.38 | 2.92 | 3.11 | 2.84 | 2.5 | 2.2 | Upgrade |
EBIT | -7.99 | -19.11 | -39.9 | 13.34 | 11.67 | -2.88 | Upgrade |
EBIT Margin | -10.36% | -46.72% | -158.97% | 18.26% | 19.10% | -14.89% | Upgrade |
Effective Tax Rate | - | - | - | - | 7.53% | - | Upgrade |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.