Flexidynamic Holdings Berhad (KLSE:FLEXI)
Malaysia
· Delayed Price · Currency is MYR 0.1700
0.00 (0.00%)
At close: Jun 9, 2025
KLSE:FLEXI 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 | 2017 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 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 | 2017 - 2019 |
| Revenue | 65.41 | 52.69 | 38.26 | 88.29 | 105.78 | 56.89 | Upgrade
|
| Revenue Growth (YoY) | 103.11% | 37.70% | -56.66% | -16.54% | 85.95% | 14.14% | Upgrade
|
| Cost of Revenue | 54.38 | 42.64 | 27.78 | 74.74 | 88.29 | 44.31 | Upgrade
|
| Gross Profit | 11.03 | 10.05 | 10.48 | 13.54 | 17.49 | 12.57 | Upgrade
|
| Selling, General & Admin | 7.45 | 7.19 | 7.6 | 9.86 | 11.66 | 6.56 | Upgrade
|
| Other Operating Expenses | 1.19 | 0.78 | 0.77 | 0.8 | 0.16 | 0.31 | Upgrade
|
| Operating Expenses | 9.1 | 8.34 | 8.37 | 14.74 | 11.82 | 6.31 | Upgrade
|
| Operating Income | 1.92 | 1.71 | 2.11 | -1.2 | 5.67 | 6.26 | Upgrade
|
| Interest Expense | -0.41 | -0.35 | -0.24 | -0.23 | -0.12 | -0.07 | Upgrade
|
| Interest & Investment Income | 0.04 | 0.04 | 0.09 | 0.13 | 0.14 | 0.02 | Upgrade
|
| Other Non Operating Income (Expenses) | -0 | -0 | 0 | 0 | - | 0.01 | Upgrade
|
| EBT Excluding Unusual Items | 1.54 | 1.39 | 1.96 | -1.3 | 5.68 | 6.22 | Upgrade
|
| Pretax Income | 1.54 | 1.39 | 1.96 | -1.3 | 5.68 | 6.22 | Upgrade
|
| Income Tax Expense | 0.07 | 0.07 | 1.59 | 2.75 | 2.18 | 1.62 | Upgrade
|
| Earnings From Continuing Operations | 1.47 | 1.31 | 0.38 | -4.05 | 3.51 | 4.6 | Upgrade
|
| Minority Interest in Earnings | 0.2 | 0.21 | 0.53 | 0.31 | -0.32 | -0.08 | Upgrade
|
| Net Income | 1.68 | 1.53 | 0.91 | -3.74 | 3.18 | 4.53 | Upgrade
|
| Net Income to Common | 1.68 | 1.53 | 0.91 | -3.74 | 3.18 | 4.53 | Upgrade
|
| Net Income Growth | 620.09% | 67.96% | - | - | -29.68% | -1.69% | Upgrade
|
| Shares Outstanding (Basic) | 297 | 297 | 285 | 284 | 266 | 13 | Upgrade
|
| Shares Outstanding (Diluted) | 297 | 297 | 285 | 284 | 266 | 13 | Upgrade
|
| Shares Change (YoY) | 2.96% | 4.32% | 0.08% | 6.93% | 1928.76% | 2521.75% | Upgrade
|
| EPS (Basic) | 0.01 | 0.01 | 0.00 | -0.01 | 0.01 | 0.35 | Upgrade
|
| EPS (Diluted) | 0.01 | 0.01 | 0.00 | -0.01 | 0.01 | 0.35 | Upgrade
|
| EPS Growth | 616.62% | 59.72% | - | - | -96.53% | -96.25% | Upgrade
|
| Free Cash Flow | -6.32 | -6.38 | -0.33 | -12.89 | 1.59 | 12.28 | Upgrade
|
| Free Cash Flow Per Share | -0.02 | -0.02 | -0.00 | -0.04 | 0.01 | 0.94 | Upgrade
|
| Dividend Per Share | - | - | - | - | 0.010 | - | Upgrade
|
| Gross Margin | 16.86% | 19.07% | 27.39% | 15.34% | 16.54% | 22.10% | Upgrade
|
| Operating Margin | 2.94% | 3.24% | 5.52% | -1.36% | 5.36% | 11.00% | Upgrade
|
| Profit Margin | 2.57% | 2.90% | 2.38% | -4.24% | 3.01% | 7.96% | Upgrade
|
| Free Cash Flow Margin | -9.67% | -12.11% | -0.86% | -14.60% | 1.50% | 21.59% | Upgrade
|
| EBITDA | 3.06 | 2.87 | 3.5 | 0.09 | 6.61 | 7.02 | Upgrade
|
| EBITDA Margin | 4.68% | 5.45% | 9.16% | 0.10% | 6.25% | 12.34% | Upgrade
|
| D&A For EBITDA | 1.14 | 1.17 | 1.39 | 1.29 | 0.94 | 0.76 | Upgrade
|
| EBIT | 1.92 | 1.71 | 2.11 | -1.2 | 5.67 | 6.26 | Upgrade
|
| EBIT Margin | 2.94% | 3.24% | 5.52% | -1.36% | 5.36% | 11.00% | Upgrade
|
| Effective Tax Rate | 4.27% | 5.25% | 80.82% | - | 38.30% | 25.99% | Upgrade
|
Updated Feb 26, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.