KLSE:DIGISTA 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	38.81	39.83	46.05	47.61	49.89	39.16
Revenue Growth (YoY)	-13.97%	-13.50%	-3.28%	-4.56%	27.40%	49.11%
Cost of Revenue	11.53	11.06	14.59	14.96	16.57	7.4
Gross Profit	27.28	28.77	31.46	32.65	33.32	31.75
Selling, General & Admin	12.92	14.38	21.17	17.51	14.96	14.31
Other Operating Expenses	2.59	2.38	3.77	2.36	4	8.59
Operating Expenses	20.46	21.7	24.78	18.36	19.54	22.9
Operating Income	6.83	7.07	6.68	14.29	13.77	8.86
Interest Expense	-12.18	-12.55	-13.25	-15.91	-16.82	-17.83
Interest & Investment Income	0.9	0.9	1.11	1.45	0.97	1.02
Currency Exchange Gain (Loss)	0.02	0.02	-	-	-	-
Other Non Operating Income (Expenses)	-0.96	-0.96	0.22	0.45	0.05	-
EBT Excluding Unusual Items	-5.4	-5.53	-5.25	0.27	-2.03	-7.96
Gain (Loss) on Sale of Assets	0.2	0.2	0.17	-	-	-
Pretax Income	-5.2	-5.32	-5.08	0.27	-2.03	-7.96
Income Tax Expense	2.63	2.63	1.78	2.22	2.59	0.34
Earnings From Continuing Operations	-7.83	-7.95	-6.86	-1.94	-4.61	-8.3
Minority Interest in Earnings	1.57	1.68	0.16	-0.48	-0.63	1.63
Net Income	-6.26	-6.28	-6.7	-2.43	-5.24	-6.67
Net Income to Common	-6.26	-6.28	-6.7	-2.43	-5.24	-6.67
Shares Outstanding (Basic)	606	578	472	427	271	292
Shares Outstanding (Diluted)	606	578	472	427	271	292
Shares Change (YoY)	28.16%	22.43%	10.57%	57.39%	-7.12%	21.36%
EPS (Basic)	-0.01	-0.01	-0.01	-0.01	-0.02	-0.02
EPS (Diluted)	-0.01	-0.01	-0.01	-0.01	-0.02	-0.02
Free Cash Flow	37.84	21.84	24.71	23.13	29.66	28.99
Free Cash Flow Per Share	0.06	0.04	0.05	0.05	0.11	0.10
Gross Margin	70.29%	72.22%	68.31%	68.57%	66.79%	81.09%
Operating Margin	17.59%	17.74%	14.50%	30.01%	27.61%	22.62%
Profit Margin	-16.13%	-15.76%	-14.55%	-5.10%	-10.51%	-17.02%
Free Cash Flow Margin	97.51%	54.82%	53.65%	48.57%	59.45%	74.02%
EBITDA	7.91	7.95	8.69	16.46	16.14	11.72
EBITDA Margin	20.39%	19.95%	18.87%	34.56%	32.36%	29.93%
D&A For EBITDA	1.09	0.88	2.01	2.17	2.37	2.86
EBIT	6.83	7.07	6.68	14.29	13.77	8.86
EBIT Margin	17.59%	17.74%	14.50%	30.01%	27.61%	22.62%
Effective Tax Rate	-	-	-	809.89%	-	-

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