Xox Networks Berhad (KLSE:XOXNET)

Xox Networks Berhad Income Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2025	Jun 30, 2024	Jun 30, 2023	Jun 30, 2022	Jun 30, 2021
Revenue	12.99	8.9	27.74	33.55	31.59
Revenue Growth (YoY)	45.95%	-67.91%	-17.32%	6.21%	-51.35%
Cost of Revenue	10.25	7.34	26.89	29.6	29.76
Gross Profit	2.74	1.56	0.85	3.95	1.83
Selling, General & Admin	6.57	6.22	18.71	7.93	5.71
Other Operating Expenses	3.44	-1.13	-6.72	1.03	0.51
Operating Expenses	10.01	9.05	13	9.43	9.87
Operating Income	-7.27	-7.49	-12.15	-5.48	-8.05
Interest Expense	-0.02	-0.01	-0.02	-0.11	-0.07
Other Non Operating Income (Expenses)	-0.01	-	-	0.1	-
EBT Excluding Unusual Items	-7.3	-7.5	-12.17	-5.49	-8.12
Pretax Income	-7.3	-7.5	-12.17	-5.49	-8.12
Income Tax Expense	0.26	0.14	0.15	0.19	0.39
Earnings From Continuing Operations	-7.56	-7.64	-12.33	-5.68	-8.51
Earnings From Discontinued Operations	-	-	-	-0.04	-0.69
Net Income to Company	-7.56	-7.64	-12.33	-5.72	-9.2
Minority Interest in Earnings	-	-	-	0.02	0.34
Net Income	-7.56	-7.64	-12.33	-5.7	-8.86
Net Income to Common	-7.56	-7.64	-12.33	-5.7	-8.86
Shares Outstanding (Basic)	1,136	1,136	1,136	1,136	946
Shares Outstanding (Diluted)	1,136	1,136	1,136	1,136	946
Shares Change (YoY)	-	-	-	20.10%	33.83%
EPS (Basic)	-0.01	-0.01	-0.01	-0.01	-0.01
EPS (Diluted)	-0.01	-0.01	-0.01	-0.01	-0.01
Free Cash Flow	-5.15	-3.67	-5.94	-20.62	11.92
Free Cash Flow Per Share	-0.01	-0.00	-0.01	-0.02	0.01
Gross Margin	21.10%	17.51%	3.06%	11.78%	5.78%
Operating Margin	-55.95%	-84.14%	-43.80%	-16.32%	-25.48%
Profit Margin	-58.17%	-85.86%	-44.44%	-16.98%	-28.04%
Free Cash Flow Margin	-39.64%	-41.28%	-21.40%	-61.45%	37.73%
EBITDA	-5.75	-6.01	-9.94	-3.39	-5.97
EBITDA Margin	-44.29%	-67.54%	-35.82%	-10.09%	-18.90%
D&A For EBITDA	1.52	1.48	2.21	2.09	2.08
EBIT	-7.27	-7.49	-12.15	-5.48	-8.05
EBIT Margin	-55.95%	-84.14%	-43.80%	-16.32%	-25.48%

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