KLSE:EMCC Income Statement

Financials in millions MYR. Fiscal year is January - December.

Millions MYR. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	214.52	122.3	97.52	61.53	60.9
Revenue Growth (YoY)	75.41%	25.40%	58.51%	1.02%	149.34%
Cost of Revenue	137.79	77.73	65	39.56	42.34
Gross Profit	76.73	44.57	32.52	21.96	18.57
Selling, General & Admin	18.01	3.76	3.34	3.14	3.06
Other Operating Expenses	-3.44	-0.87	-0.67	-0.91	-1.48
Operating Expenses	14.57	8.47	5.62	5.2	1.95
Operating Income	62.16	36.1	26.9	16.76	16.62
Interest Expense	-12.39	-4.35	-3.54	-2.58	-2.09
Interest & Investment Income	-	0.41	0.45	-0.09	0.5
Currency Exchange Gain (Loss)	-	0.57	-0.92	-0.31	-
Other Non Operating Income (Expenses)	-	-	-	0.04	-0.12
EBT Excluding Unusual Items	49.76	32.73	22.88	13.82	14.92
Gain (Loss) on Sale of Investments	-	-	-	3.11	-
Gain (Loss) on Sale of Assets	-	0.02	-	5.91	0.15
Asset Writedown	-	-0.31	-0.85	-0.18	0.11
Other Unusual Items	-	0.02	-	24.61	0.39
Pretax Income	49.76	32.49	22.05	47.28	15.56
Income Tax Expense	13.05	9.29	6.24	4.08	3.6
Net Income	36.72	23.2	15.82	43.2	11.96
Net Income to Common	36.72	23.2	15.82	43.2	11.96
Net Income Growth	58.23%	46.68%	-63.38%	261.30%	89.03%
Shares Outstanding (Basic)	1,119	1,115	918	847	847
Shares Outstanding (Diluted)	1,126	1,115	918	847	847
Shares Change (YoY)	1.02%	21.46%	8.33%	-	-
EPS (Basic)	0.03	0.02	0.02	0.05	0.01
EPS (Diluted)	0.03	0.02	0.02	0.05	0.01
EPS Growth	56.64%	20.77%	-65.14%	250.36%	89.03%
Free Cash Flow	-164.17	-68.9	-8.31	-26.63	-18.18
Free Cash Flow Per Share	-0.15	-0.06	-0.01	-0.03	-0.02
Gross Margin	35.77%	36.44%	33.35%	35.70%	30.49%
Operating Margin	28.97%	29.52%	27.58%	27.24%	27.29%
Profit Margin	17.11%	18.97%	16.22%	70.21%	19.63%
Free Cash Flow Margin	-76.53%	-56.34%	-8.52%	-43.28%	-29.85%
EBITDA	65.76	38.25	28.06	17.84	17.75
EBITDA Margin	30.65%	31.27%	28.77%	29.00%	29.14%
D&A For EBITDA	3.6	2.14	1.16	1.08	1.13
EBIT	62.16	36.1	26.9	16.76	16.62
EBIT Margin	28.97%	29.52%	27.58%	27.24%	27.29%
Effective Tax Rate	26.22%	28.59%	28.27%	8.64%	23.16%

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.