A-Rank Berhad (KLSE:ARANK)

A-Rank Berhad Income Statement

Financials in millions MYR. Fiscal year is August - July.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Oct 31, 2025	Jul 31, 2025	Jul 31, 2024	Jul 31, 2023	Jul 31, 2022	Jul 31, 2021
Revenue	552.25	580.16	713.92	647.38	777.91	563.44
Revenue Growth (YoY)	-20.18%	-18.74%	10.28%	-16.78%	38.06%	34.54%
Cost of Revenue	528.84	552.08	682.8	622.93	740.42	536.69
Gross Profit	23.41	28.08	31.12	24.45	37.49	26.75
Selling, General & Admin	11.01	11.01	12.52	10.25	9.11	8.78
Other Operating Expenses	-3.5	-1.28	0.28	-0.04	3.74	1.28
Operating Expenses	7.51	9.73	12.88	10.16	13.01	13.13
Operating Income	15.9	18.35	18.24	14.29	24.48	13.62
Interest Expense	-6.46	-6.8	-7.15	-5.59	-4.42	-2.6
Interest & Investment Income	0.46	0.46	0.77	0.71	0.23	0.66
Earnings From Equity Investments	0	-0	-0	0	-0	0
Currency Exchange Gain (Loss)	1.17	1.17	2.59	5.62	0.41	0.56
EBT Excluding Unusual Items	11.07	13.18	14.45	15.04	20.7	12.25
Gain (Loss) on Sale of Investments	-	-	-	0	0.1	-0.05
Gain (Loss) on Sale of Assets	0	0	-0	0	0.2	-
Asset Writedown	-0.02	-0.02	-0	-0	-0	-
Other Unusual Items	0.01	0.01	0.04	-	0.02	-
Pretax Income	11.06	13.18	14.5	15.04	21.01	12.19
Income Tax Expense	3.82	4.33	2.76	4	5.93	3.92
Earnings From Continuing Operations	7.25	8.84	11.73	11.04	15.08	8.28
Net Income to Company	7.25	8.84	11.73	11.04	15.08	8.28
Minority Interest in Earnings	3	3.08	3.62	2.92	3.58	2.03
Net Income	10.24	11.92	15.35	13.97	18.66	10.3
Net Income to Common	10.24	11.92	15.35	13.97	18.66	10.3
Net Income Growth	-34.32%	-22.32%	9.93%	-25.18%	81.15%	34.09%
Shares Outstanding (Basic)	179	179	179	178	175	171
Shares Outstanding (Diluted)	184	184	184	184	175	172
Shares Change (YoY)	-0.76%	-	0.15%	4.93%	1.79%	1.45%
EPS (Basic)	0.06	0.07	0.09	0.08	0.11	0.06
EPS (Diluted)	0.06	0.06	0.08	0.08	0.11	0.06
EPS Growth	-34.11%	-22.23%	9.76%	-28.76%	77.93%	32.30%
Free Cash Flow	29.41	13.67	32.6	-6.86	11.38	-14.62
Free Cash Flow Per Share	0.16	0.07	0.18	-0.04	0.07	-0.09
Dividend Per Share	0.022	0.022	0.025	0.025	0.028	0.022
Dividend Growth	-10.00%	-10.00%	-	-9.09%	22.22%	12.50%
Gross Margin	4.24%	4.84%	4.36%	3.78%	4.82%	4.75%
Operating Margin	2.88%	3.16%	2.55%	2.21%	3.15%	2.42%
Profit Margin	1.85%	2.05%	2.15%	2.16%	2.40%	1.83%
Free Cash Flow Margin	5.33%	2.36%	4.57%	-1.06%	1.46%	-2.59%
EBITDA	20.51	23.06	22.85	18.36	28.51	18.33
EBITDA Margin	3.71%	3.98%	3.20%	2.84%	3.66%	3.25%
D&A For EBITDA	4.61	4.71	4.62	4.07	4.02	4.72
EBIT	15.9	18.35	18.24	14.29	24.48	13.62
EBIT Margin	2.88%	3.16%	2.55%	2.21%	3.15%	2.42%
Effective Tax Rate	34.49%	32.88%	19.06%	26.58%	28.22%	32.14%

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