Econframe Berhad (KLSE:EFRAME)

Econframe Berhad Income Statement

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

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Nov 30, 2025	Aug 31, 2025	Aug 31, 2024	Aug 31, 2023	Aug 31, 2022	Aug 31, 2021
Revenue	127.75	110.9	103.54	75.91	59.39	40.99
Revenue Growth (YoY)	28.99%	7.11%	36.40%	27.81%	44.92%	0.90%
Cost of Revenue	96.05	80.62	75.56	50.95	38.94	27.61
Gross Profit	31.7	30.28	27.98	24.96	20.46	13.38
Selling, General & Admin	16.72	15.67	12.47	7.75	5.9	6.57
Other Operating Expenses	-0.1	-0.16	-0.1	-0.03	-0.09	-0.13
Operating Expenses	16.43	15.34	12.29	7.78	5.81	6.44
Operating Income	15.27	14.94	15.69	17.18	14.64	6.94
Interest Expense	-1.14	-0.79	-0.45	-0.02	-0.02	-0.03
Interest & Investment Income	0.49	0.49	0.5	0.55	0.31	0.27
Currency Exchange Gain (Loss)	0.14	0.14	0.06	0.07	0.04	0.01
Other Non Operating Income (Expenses)	0.04	0.04	-0.04	-	-	-
EBT Excluding Unusual Items	14.79	14.82	15.76	17.78	14.97	7.18
Impairment of Goodwill	-5.96	-5.96	-	-	-	-
Gain (Loss) on Sale of Assets	-	-	0.11	-	0.04	-
Other Unusual Items	0	0	0.01	-	0	0
Pretax Income	8.84	8.87	15.88	17.78	15.02	7.18
Income Tax Expense	4.53	4.57	4.21	4.71	3.78	2.1
Earnings From Continuing Operations	4.31	4.3	11.68	13.06	11.24	5.08
Minority Interest in Earnings	-1.42	-1.52	-0.72	0	0	0.03
Net Income	2.89	2.78	10.96	13.06	11.24	5.11
Net Income to Common	2.89	2.78	10.96	13.06	11.24	5.11
Net Income Growth	-67.65%	-74.68%	-16.09%	16.24%	119.93%	-4.29%
Shares Outstanding (Basic)	375	369	349	332	325	315
Shares Outstanding (Diluted)	379	377	350	334	325	315
Shares Change (YoY)	5.43%	7.89%	4.72%	2.74%	3.22%	21.10%
EPS (Basic)	0.01	0.01	0.03	0.04	0.03	0.02
EPS (Diluted)	0.01	0.01	0.03	0.04	0.03	0.02
EPS Growth	-69.42%	-76.36%	-19.95%	13.07%	113.07%	-20.96%
Free Cash Flow	3.78	-2.3	8.33	-0.9	3.86	-2.45
Free Cash Flow Per Share	0.01	-0.01	0.02	-0.00	0.01	-0.01
Dividend Per Share	-	-	0.020	-	0.005	-
Gross Margin	24.82%	27.30%	27.02%	32.88%	34.44%	32.64%
Operating Margin	11.95%	13.47%	15.15%	22.63%	24.65%	16.93%
Profit Margin	2.26%	2.50%	10.59%	17.21%	18.92%	12.47%
Free Cash Flow Margin	2.96%	-2.07%	8.05%	-1.19%	6.49%	-5.97%
EBITDA	20.03	19.47	20.4	17.68	15.04	7.32
EBITDA Margin	15.68%	17.56%	19.70%	23.29%	25.33%	17.86%
D&A For EBITDA	4.76	4.53	4.71	0.51	0.4	0.38
EBIT	15.27	14.94	15.69	17.18	14.64	6.94
EBIT Margin	11.95%	13.47%	15.15%	22.63%	24.65%	16.93%
Effective Tax Rate	51.25%	51.54%	26.47%	26.51%	25.16%	29.27%

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