Epicon Berhad (KLSE:EPICON)
Malaysia · Delayed Price · Currency is MYR 0.2000
-0.0100 (-4.76%)
At close: Sep 1, 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 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | 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 |
| 176.49 | 179.24 | 185.3 | 150.15 | 75.67 | 27.11 | |
Revenue Growth | 1.26% | -3.27% | 23.41% | 98.44% | 179.16% | -10.83% |
Cost of Revenue | 142.39 | 145.36 | 154.55 | 124.65 | 57.22 | 33.11 |
Gross Profit | 34.09 | 33.88 | 30.75 | 25.51 | 18.45 | -6 |
Selling, General & Admin | 20.28 | 19.4 | 14.7 | 8.71 | 5.7 | 4.48 |
Other Operating Expenses | 0.08 | -0 | 0.18 | 7.4 | -0.32 | -2.71 |
Operating Expenses | 23.08 | 22.12 | 15.82 | 16.11 | 5.37 | 1.77 |
Operating Income | 11.02 | 11.76 | 14.93 | 9.4 | 13.08 | -7.77 |
Interest Expense | -5.62 | -4.32 | -1.32 | -0.12 | -0.04 | -2.29 |
Interest & Investment Income | - | - | - | - | - | 0.06 |
Other Non Operating Income (Expenses) | -0.4 | -0.4 | -0.06 | - | - | - |
EBT Excluding Unusual Items | 5 | 7.05 | 13.55 | 9.28 | 13.04 | -9.99 |
Pretax Income | 5 | 7.05 | 13.55 | 9.28 | 13.04 | -9.99 |
Income Tax Expense | 2.13 | 2.59 | 4.2 | 4.92 | 3.43 | -4.73 |
Earnings From Continuing Operations | 2.87 | 4.46 | 9.35 | 4.36 | 9.6 | -5.26 |
Earnings From Discontinued Operations | - | - | - | 63.86 | -20.82 | - |
Net Income to Company | 2.87 | 4.46 | 9.35 | 68.21 | -11.22 | -5.26 |
Minority Interest in Earnings | 0.18 | -0.45 | - | - | - | - |
Net Income | 3.05 | 4.01 | 9.35 | 68.21 | -11.22 | -5.26 |
Net Income to Common | 3.05 | 4.01 | 9.35 | 68.21 | -11.22 | -5.26 |
Net Income Growth | -50.11% | -57.17% | -86.29% | - | - | - |
Shares Outstanding (Basic) | 622 | 624 | 595 | 515 | 470 | 403 |
Shares Outstanding (Diluted) | 872 | 857 | 828 | 748 | 703 | 403 |
Shares Change | 4.20% | 3.56% | 10.62% | 6.48% | 74.32% | 0.09% |
EPS (Basic) | 0.00 | 0.01 | 0.02 | 0.13 | -0.02 | -0.01 |
EPS (Diluted) | 0.00 | 0.00 | 0.01 | 0.09 | -0.02 | -0.01 |
EPS Growth | -51.59% | -58.41% | -87.60% | - | - | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | 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 |
Free Cash Flow | -27.45 | -34.56 | -50.85 | 1.7 | 3.04 | 4.32 |
Free Cash Flow Per Share | -0.03 | -0.04 | -0.06 | 0.00 | 0.00 | 0.01 |
Gross Margin | 19.32% | 18.90% | 16.59% | 16.99% | 24.39% | -22.14% |
Operating Margin | 6.24% | 6.56% | 8.05% | 6.26% | 17.28% | -28.65% |
Profit Margin | 1.73% | 2.23% | 5.05% | 45.43% | -14.82% | -19.41% |
Free Cash Flow Margin | -15.55% | -19.28% | -27.44% | 1.13% | 4.01% | 15.93% |
EBITDA | 13.62 | 14.15 | 15.54 | 15.06 | 22.54 | 5.51 |
EBITDA Margin | 7.72% | 7.90% | 8.39% | 10.03% | 29.79% | 20.34% |
D&A For EBITDA | 2.6 | 2.39 | 0.62 | 5.66 | 9.47 | 13.28 |
EBIT | 11.02 | 11.76 | 14.93 | 9.4 | 13.08 | -7.77 |
EBIT Margin | 6.24% | 6.56% | 8.05% | 6.26% | 17.28% | -28.65% |
Effective Tax Rate | 42.54% | 36.72% | 30.98% | 53.03% | 26.34% | - |