Vanzo Holdings 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	65.96	60.52	49.95	40.85	33.97	22.79
Revenue Growth (YoY)	35.29%	21.16%	22.26%	20.27%	49.05%	-
Cost of Revenue	29.54	27.47	25.17	21.79	18.71	12.92
Gross Profit	36.42	33.04	24.78	19.07	15.26	9.87
Selling, General & Admin	26.56	29.08	17.16	11.64	9.39	6.53
Other Operating Expenses	0.62	0.62	0.03	-0.05	-0.07	-1.13
Operating Expenses	27.18	29.7	17.19	11.6	9.32	5.4
Operating Income	9.23	3.35	7.59	7.47	5.94	4.47
Interest Expense	-0.29	-0.42	-0.71	-0.61	-0.36	-0.21
Currency Exchange Gain (Loss)	-	-	-	-	-	-0
EBT Excluding Unusual Items	8.96	2.93	6.87	6.86	5.59	4.26
Gain (Loss) on Sale of Assets	-	-	-	-	0.01	-
Asset Writedown	-	-	-	-	-0.01	-
Other Unusual Items	-	-	-	-	-0.04	-0.04
Pretax Income	8.96	2.93	6.87	6.86	5.55	4.21
Income Tax Expense	2.54	1.74	1.97	1.76	1.27	1.18
Net Income	6.42	1.19	4.91	5.1	4.27	3.04
Net Income to Common	6.42	1.19	4.91	5.1	4.27	3.04
Net Income Growth	17.07%	-75.67%	-3.68%	19.20%	40.71%	-
Shares Outstanding (Basic)	445	445	467	1	1	1
Shares Outstanding (Diluted)	445	445	467	1	1	1
Shares Change (YoY)	88900.95%	-4.66%	93250.22%	-	-	-
EPS (Basic)	0.01	0.00	0.01	10.19	8.55	6.08
EPS (Diluted)	0.01	0.00	0.01	10.19	8.55	6.08
EPS Growth	-99.87%	-74.49%	-99.90%	19.20%	40.71%	-
Free Cash Flow	4.37	0.06	4.46	0.99	-1.06	1.85
Free Cash Flow Per Share	0.01	-	0.01	1.99	-2.12	3.69
Dividend Per Share	0.004	0.004	1.800	3.000	5.400	2.910
Dividend Growth	-99.60%	-99.78%	-40.00%	-44.44%	85.57%	-
Gross Margin	55.21%	54.60%	49.61%	46.68%	44.93%	43.31%
Operating Margin	14.00%	5.53%	15.19%	18.29%	17.49%	19.61%
Profit Margin	9.73%	1.97%	9.83%	12.47%	12.58%	13.33%
Free Cash Flow Margin	6.63%	0.10%	8.93%	2.44%	-3.12%	8.10%
EBITDA	10.13	4.2	8.25	7.77	6.36	4.76
EBITDA Margin	15.36%	6.94%	16.52%	19.01%	18.74%	20.87%
D&A For EBITDA	0.9	0.85	0.67	0.29	0.42	0.29
EBIT	9.23	3.35	7.59	7.47	5.94	4.47
EBIT Margin	14.00%	5.53%	15.19%	18.29%	17.49%	19.61%
Effective Tax Rate	28.38%	59.26%	28.61%	25.71%	22.91%	27.91%

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.