Noesis Exed Berhad Income Statement

Financials in millions MYR. Fiscal year is July - June.

Millions MYR. Fiscal year is Jul - Jun.

Fiscal Year	FY 2026	FY 2025	FY 2024
Period Ending	Jun '26 Jun 30, 2026	Jun '25 Jun 30, 2025	Jun '24 Jun 30, 2024
Revenue	4.61	3.73	2.98
Revenue Growth	23.46%	25.34%	-
Cost of Revenue	1.2	1.07	0.88
Gross Profit	3.41	2.66	2.1
Selling, General & Admin	2.5	1.55	1.45
Other Operating Expenses	-0.95	-0.58	-0.19
Operating Expenses	1.55	0.97	1.26
Operating Income	1.86	1.69	0.84
Interest Expense	-0.17	-0.3	-0.27
Interest & Investment Income	0.02	-	-
EBT Excluding Unusual Items	1.71	1.39	0.57
Gain (Loss) on Sale of Assets	-	-	0.03
Pretax Income	1.71	1.39	0.6
Income Tax Expense	0.6	0.39	0.26
Net Income	1.11	1.01	0.34
Net Income to Common	1.11	1.01	0.34
Net Income Growth	10.00%	195.07%	-
Shares Outstanding (Basic)	20	20	20
Shares Outstanding (Diluted)	20	20	20
Shares Change	-	-	-
EPS (Basic)	0.06	0.05	0.02
EPS (Diluted)	0.06	0.05	0.02
EPS Growth	10.03%	195.03%	-

Additional Metrics

Fiscal Year	FY 2026	FY 2025	FY 2024
Period Ending	Jun '26 Jun 30, 2026	Jun '25 Jun 30, 2025	Jun '24 Jun 30, 2024
Free Cash Flow	0.81	0.41	1.11
Free Cash Flow Per Share	0.04	0.02	0.06
Gross Margin	73.88%	71.34%	70.40%
Operating Margin	40.28%	45.24%	28.06%
Profit Margin	24.04%	26.97%	11.46%
Free Cash Flow Margin	17.48%	11.07%	37.42%
EBITDA	2.14	2.06	1.3
EBITDA Margin	46.33%	55.17%	43.57%
D&A For EBITDA	0.28	0.37	0.46
EBIT	1.86	1.69	0.84
EBIT Margin	40.28%	45.24%	28.06%
Effective Tax Rate	35.02%	27.75%	42.96%
Advertising Expenses	-	0.04	0.03