Emico Holdings Berhad (KLSE:EMICO)

Emico Holdings Berhad Income Statement

Financials in millions MYR. Fiscal year is April - March.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Operating Revenue	58.41	57.56	61.02	61.2	39.54	34.04
Other Revenue	-	-	-	-	0.01	0.01
Revenue	58.41	57.56	61.02	61.2	39.55	34.05
Revenue Growth (YoY)	-2.21%	-5.66%	-0.30%	54.74%	16.16%	-35.35%
Cost of Revenue	34.32	34.61	35.43	40	28.33	23.33
Gross Profit	24.1	22.96	25.59	21.2	11.22	10.72
Selling, General & Admin	10.56	12.13	11.86	11.39	7.91	7.62
Amortization of Goodwill & Intangibles	-	-	0.01	0.02	0.01	0.01
Other Operating Expenses	-0.02	-0.47	-0.44	-0.41	-0.41	-0.4
Operating Expenses	14.42	15.53	14.7	13.85	10.05	10.17
Operating Income	9.68	7.42	10.88	7.35	1.17	0.55
Interest Expense	-0.86	-0.72	-0.63	-0.57	-0.48	-0.32
Interest & Investment Income	0.04	0.04	0.14	0.1	-	-
Earnings From Equity Investments	0.11	0.1	0.12	0.07	-0	-
Currency Exchange Gain (Loss)	-	-	0.41	0.19	0.05	0.27
Other Non Operating Income (Expenses)	-7.75	-7.75	-6.8	-5.73	-3.68	-3.57
EBT Excluding Unusual Items	1.21	-0.9	4.13	1.41	-2.94	-3.06
Gain (Loss) on Sale of Assets	0.03	0.03	0.12	-	1.67	0.02
Other Unusual Items	-	-	-	0	0	0.06
Pretax Income	1.81	-0.31	5.52	1.41	-1.27	-2.98
Income Tax Expense	1.11	0.83	2.79	0.82	-0.1	-0.6
Earnings From Continuing Operations	0.7	-1.14	2.73	0.59	-1.17	-2.38
Minority Interest in Earnings	0.02	0.03	0.12	-0.22	0.3	-0.17
Net Income	0.72	-1.11	2.86	0.37	-0.86	-2.55
Net Income to Common	0.72	-1.11	2.86	0.37	-0.86	-2.55
Net Income Growth	-	-	677.36%	-	-	-
Shares Outstanding (Basic)	136	132	125	123	123	111
Shares Outstanding (Diluted)	137	132	127	125	123	111
Shares Change (YoY)	5.58%	3.55%	1.22%	2.30%	10.21%	5.41%
EPS (Basic)	0.01	-0.01	0.02	0.00	-0.01	-0.02
EPS (Diluted)	0.01	-0.01	0.02	0.00	-0.01	-0.02
EPS Growth	-	-	667.92%	-	-	-
Free Cash Flow	-	-9.33	1.51	6.3	-1.11	-1.28
Free Cash Flow Per Share	-	-0.07	0.01	0.05	-0.01	-0.01
Gross Margin	41.25%	39.88%	41.93%	34.65%	28.37%	31.49%
Operating Margin	16.56%	12.90%	17.83%	12.01%	2.96%	1.63%
Profit Margin	1.24%	-1.92%	4.68%	0.60%	-2.18%	-7.48%
Free Cash Flow Margin	-	-16.21%	2.47%	10.30%	-2.80%	-3.76%
EBITDA	11.76	9.05	12.16	8.35	2.22	1.53
EBITDA Margin	20.13%	15.72%	19.93%	13.64%	5.60%	4.48%
D&A For EBITDA	2.08	1.63	1.28	1	1.04	0.97
EBIT	9.68	7.42	10.88	7.35	1.17	0.55
EBIT Margin	16.56%	12.90%	17.83%	12.01%	2.96%	1.63%
Effective Tax Rate	61.22%	-	50.48%	58.34%	-	-

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