Notion VTec Berhad Income Statement

Financials in millions MYR. Fiscal year is October - September.

Millions MYR. Fiscal year is Oct - Sep.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Sep '25 Sep 30, 2025	Sep '24 Sep 30, 2024	Sep '23 Sep 30, 2023	Sep '22 Sep 30, 2022	Sep '21 Sep 30, 2021
Revenue	482.74	487.6	487.96	345.26	334.15	352.92
Revenue Growth (YoY)	-7.19%	-0.07%	41.33%	3.33%	-5.32%	45.38%
Cost of Revenue	423.64	417.85	378.93	317.83	302.01	325.56
Gross Profit	59.1	69.75	109.04	27.43	32.13	27.35
Selling, General & Admin	54.62	53.26	55.61	79.65	59.81	49.65
Other Operating Expenses	-2.6	-11.27	-5.33	-	-	-
Operating Expenses	52.01	41.98	50.28	79.65	59.81	49.65
Operating Income	7.08	27.77	58.76	-52.22	-27.68	-22.3
Interest Expense	-2.92	-2.49	-1.98	-2.89	-3.65	-4.04
Interest & Investment Income	0.67	0.67	0.43	0.2	0.08	0.23
Other Non Operating Income (Expenses)	-0.41	-0.34	-0.2	12.77	50.23	15.84
EBT Excluding Unusual Items	4.42	25.6	57.01	-42.14	18.98	-10.27
Pretax Income	4.42	25.6	57.01	-42.14	18.98	-10.27
Income Tax Expense	2.01	8.23	14.07	2.87	9.6	-2.46
Earnings From Continuing Operations	2.41	17.37	42.94	-45.02	9.38	-7.81
Minority Interest in Earnings	-0.27	-0.26	-0.19	-	-	-
Net Income	2.14	17.11	42.75	-45.02	9.38	-7.81
Net Income to Common	2.14	17.11	42.75	-45.02	9.38	-7.81
Net Income Growth	-95.50%	-59.98%	-	-	-	-
Shares Outstanding (Basic)	526	526	518	516	516	515
Shares Outstanding (Diluted)	540	549	525	516	516	515
Shares Change (YoY)	0.71%	4.55%	1.79%	0.02%	0.06%	-1.27%
EPS (Basic)	0.00	0.03	0.08	-0.09	0.02	-0.02
EPS (Diluted)	0.00	0.03	0.08	-0.09	0.02	-0.02
EPS Growth	-95.55%	-61.67%	-	-	-	-
Free Cash Flow	-11.37	-13.05	27.45	49.94	7.63	-71.01
Free Cash Flow Per Share	-0.02	-0.02	0.05	0.10	0.01	-0.14
Dividend Per Share	-	-	0.020	-	-	-
Gross Margin	12.24%	14.31%	22.35%	7.94%	9.62%	7.75%
Operating Margin	1.47%	5.69%	12.04%	-15.13%	-8.28%	-6.32%
Profit Margin	0.44%	3.51%	8.76%	-13.04%	2.81%	-2.21%
Free Cash Flow Margin	-2.36%	-2.68%	5.63%	14.46%	2.28%	-20.12%
EBITDA	31.91	51.94	82	-22.83	3.66	11.1
EBITDA Margin	6.61%	10.65%	16.80%	-6.61%	1.10%	3.15%
D&A For EBITDA	24.83	24.18	23.25	29.39	31.34	33.41
EBIT	7.08	27.77	58.76	-52.22	-27.68	-22.3
EBIT Margin	1.47%	5.69%	12.04%	-15.13%	-8.28%	-6.32%
Effective Tax Rate	45.55%	32.16%	24.67%	-	50.57%	-

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