Aemulus Holdings Berhad (KLSE:AEMULUS)
Malaysia · Delayed Price · Currency is MYR 0.4050
-0.0200 (-4.71%)
At close: Aug 28, 2026
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 | Jun '26 Jun 30, 2026 | 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 |
| 97.21 | 83.08 | 40.9 | 25.1 | 73.04 | 61.09 | |
Revenue Growth | 26.00% | 103.11% | 62.98% | -65.64% | 19.55% | 216.22% |
Cost of Revenue | 46.11 | 43.62 | 20.33 | 11.29 | 36.54 | 28.74 |
Gross Profit | 51.1 | 39.46 | 20.58 | 13.81 | 36.5 | 32.35 |
Selling, General & Admin | 39.47 | 36.79 | 31.06 | 32.13 | 20.19 | 20.12 |
Research & Development | 8.84 | 6.79 | 9.02 | 9.77 | 3.07 | 1.49 |
Other Operating Expenses | 8.54 | -0.21 | -0.4 | -0.09 | -1.03 | -0.92 |
Operating Expenses | 48.66 | 35.17 | 39.69 | 53.71 | 23.16 | 20.69 |
Operating Income | 2.44 | 4.29 | -19.11 | -39.9 | 13.34 | 11.67 |
Interest Expense | -4.91 | -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 | -0.02 | 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 | 0.38 | 3.95 | -22.32 | -54.37 | 12.46 | 11.3 |
Income Tax Expense | -0.18 | -0.09 | -0.51 | 0.28 | -0.05 | 0.85 |
Net Income | 0.56 | 4.04 | -21.81 | -54.66 | 12.52 | 10.45 |
Net Income to Common | 0.56 | 4.04 | -21.81 | -54.66 | 12.52 | 10.45 |
Net Income Growth | - | - | - | - | 19.77% | - |
Shares Outstanding (Basic) | 673 | 672 | 670 | 667 | 639 | 605 |
Shares Outstanding (Diluted) | 673 | 672 | 670 | 667 | 640 | 606 |
Shares Change | 0.09% | 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% | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | 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 |
Free Cash Flow | 2.18 | -22.02 | -12.82 | -16.68 | -36.1 | -8.03 |
Free Cash Flow Per Share | 0.00 | -0.03 | -0.02 | -0.03 | -0.06 | -0.01 |
Gross Margin | 52.57% | 47.50% | 50.30% | 55.02% | 49.97% | 52.95% |
Operating Margin | 2.51% | 5.16% | -46.72% | -158.97% | 18.26% | 19.10% |
Profit Margin | 0.57% | 4.86% | -53.32% | -217.77% | 17.14% | 17.11% |
Free Cash Flow Margin | 2.25% | -26.51% | -31.35% | -66.44% | -49.42% | -13.15% |
EBITDA | 6.66 | 7.78 | -16.19 | -36.79 | 16.18 | 14.16 |
EBITDA Margin | 6.85% | 9.37% | -39.57% | -146.58% | 22.16% | 23.18% |
D&A For EBITDA | 4.22 | 3.5 | 2.92 | 3.11 | 2.84 | 2.5 |
EBIT | 2.44 | 4.29 | -19.11 | -39.9 | 13.34 | 11.67 |
EBIT Margin | 2.51% | 5.16% | -46.72% | -158.97% | 18.26% | 19.10% |
Effective Tax Rate | - | - | - | - | - | 7.53% |