Epicon Berhad (KLSE:EPICON)
Malaysia · Delayed Price · Currency is MYR 0.1300
+0.0050 (4.00%)
At close: Jan 27, 2026
Epicon Berhad Income Statement
Financials in millions MYR. Fiscal year is January - December.
Millions MYR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| 177.91 | 185.3 | 150.15 | 75.67 | 27.11 | 30.4 | Upgrade | |
Revenue Growth (YoY) | -12.97% | 23.41% | 98.44% | 179.16% | -10.83% | -76.43% | Upgrade |
Cost of Revenue | 141.7 | 154.55 | 124.65 | 57.22 | 33.11 | 65.97 | Upgrade |
Gross Profit | 36.21 | 30.75 | 25.51 | 18.45 | -6 | -35.57 | Upgrade |
Selling, General & Admin | 19.1 | 14.7 | 8.71 | 5.7 | 4.48 | - | Upgrade |
Other Operating Expenses | 5.13 | 0.18 | 7.4 | -0.32 | -2.71 | 26.75 | Upgrade |
Operating Expenses | 24.23 | 14.88 | 16.11 | 5.37 | 1.77 | 26.75 | Upgrade |
Operating Income | 11.99 | 15.87 | 9.4 | 13.08 | -7.77 | -62.31 | Upgrade |
Interest Expense | -2.71 | -1.32 | -0.12 | -0.04 | -2.29 | -3.37 | Upgrade |
Interest & Investment Income | - | - | - | - | 0.06 | 0.15 | Upgrade |
Other Non Operating Income (Expenses) | -1.01 | -1.01 | - | - | - | -0.1 | Upgrade |
EBT Excluding Unusual Items | 8.28 | 13.55 | 9.28 | 13.04 | -9.99 | -65.64 | Upgrade |
Gain (Loss) on Sale of Assets | - | - | - | - | - | 0.51 | Upgrade |
Other Unusual Items | - | - | - | - | - | 40.02 | Upgrade |
Pretax Income | 8.28 | 13.55 | 9.28 | 13.04 | -9.99 | -25.11 | Upgrade |
Income Tax Expense | 3.12 | 4.2 | 4.92 | 3.43 | -4.73 | -1.95 | Upgrade |
Earnings From Continuing Operations | 5.16 | 9.35 | 4.36 | 9.6 | -5.26 | -23.15 | Upgrade |
Earnings From Discontinued Operations | - | - | 63.86 | -20.82 | - | - | Upgrade |
Net Income | 4.71 | 9.35 | 68.21 | -11.22 | -5.26 | -23.15 | Upgrade |
Net Income to Common | 4.71 | 9.35 | 68.21 | -11.22 | -5.26 | -23.15 | Upgrade |
Net Income Growth | -64.61% | -86.29% | - | - | - | - | Upgrade |
Shares Outstanding (Basic) | 616 | 595 | 515 | 470 | 403 | 403 | Upgrade |
Shares Outstanding (Diluted) | 849 | 828 | 748 | 703 | 403 | 403 | Upgrade |
Shares Change (YoY) | -15.33% | 10.62% | 6.48% | 74.32% | 0.09% | - | Upgrade |
EPS (Basic) | 0.01 | 0.02 | 0.13 | -0.02 | -0.01 | -0.06 | Upgrade |
EPS (Diluted) | 0.01 | 0.01 | 0.09 | -0.02 | -0.01 | -0.06 | Upgrade |
EPS Growth | -58.00% | -87.60% | - | - | - | - | Upgrade |
Free Cash Flow | -28.09 | -50.85 | 1.7 | 3.04 | 4.32 | 3.58 | Upgrade |
Free Cash Flow Per Share | -0.03 | -0.06 | 0.00 | 0.00 | 0.01 | 0.01 | Upgrade |
Gross Margin | 20.35% | 16.59% | 16.99% | 24.39% | -22.14% | -117.02% | Upgrade |
Operating Margin | 6.74% | 8.57% | 6.26% | 17.28% | -28.65% | -205.00% | Upgrade |
Profit Margin | 2.65% | 5.05% | 45.43% | -14.82% | -19.41% | -76.17% | Upgrade |
Free Cash Flow Margin | -15.79% | -27.44% | 1.13% | 4.01% | 15.93% | 11.77% | Upgrade |
EBITDA | 13.72 | 16.49 | 15.06 | 22.54 | 5.51 | -40.84 | Upgrade |
EBITDA Margin | 7.71% | 8.90% | 10.03% | 29.79% | 20.34% | -134.36% | Upgrade |
D&A For EBITDA | 1.73 | 0.62 | 5.66 | 9.47 | 13.28 | 21.47 | Upgrade |
EBIT | 11.99 | 15.87 | 9.4 | 13.08 | -7.77 | -62.31 | Upgrade |
EBIT Margin | 6.74% | 8.57% | 6.26% | 17.28% | -28.65% | -205.00% | Upgrade |
Effective Tax Rate | 37.66% | 30.98% | 53.03% | 26.34% | - | - | Upgrade |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.