Azeus Systems Holdings Ltd. (SGX:BBW)

Azeus Systems Holdings Income Statement

Financials in millions HKD. Fiscal year is April - March.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep 30, 2025	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Revenue	490.93	474.8	328.94	252.91	217.66	178.07
Revenue Growth (YoY)	34.34%	44.34%	30.06%	16.20%	22.23%	-1.75%
Cost of Revenue	114.93	110.95	95.43	70.85	60.05	55.27
Gross Profit	376	363.85	233.51	182.06	157.6	122.8
Selling, General & Admin	137.77	123.25	103.98	89.99	75.63	63.03
Research & Development	41.69	39.66	34.88	31.3	27.59	36.78
Other Operating Expenses	-	-	0.37	-	-	-
Operating Expenses	180.84	165.79	141.62	121.51	103.9	100.31
Operating Income	195.16	198.06	91.89	60.55	53.71	22.48
Interest Expense	-1.07	-1.01	-0.89	-0.21	-0.37	-0.65
Interest & Investment Income	3.64	3.32	1.61	0.22	0.02	0.02
Currency Exchange Gain (Loss)	-4.77	-5.95	-1.4	-7.49	-	6.48
Other Non Operating Income (Expenses)	0.29	0.28	0.38	0.82	-4.35	0.99
EBT Excluding Unusual Items	193.25	194.7	91.6	53.89	49.02	29.32
Pretax Income	193.25	194.7	91.6	53.89	49.02	29.32
Income Tax Expense	26.84	27.75	6.61	3.35	0.57	5.66
Net Income	166.41	166.95	84.99	50.54	48.45	23.66
Net Income to Common	166.41	166.95	84.99	50.54	48.45	23.66
Net Income Growth	56.25%	96.43%	68.17%	4.31%	104.78%	86.73%
Shares Outstanding (Basic)	30	30	30	30	30	30
Shares Outstanding (Diluted)	30	30	30	30	30	30
EPS (Basic)	5.55	5.56	2.83	1.68	1.61	0.79
EPS (Diluted)	5.54	5.56	2.83	1.68	1.61	0.79
EPS Growth	56.06%	96.47%	68.45%	4.03%	104.79%	86.74%
Free Cash Flow	198.75	194.38	96.48	34.57	57.42	77.19
Free Cash Flow Per Share	6.63	6.48	3.22	1.15	1.91	2.57
Dividend Per Share	5.500	5.500	2.800	1.680	1.620	0.390
Dividend Growth	57.14%	96.43%	66.67%	3.70%	315.38%	85.71%
Gross Margin	76.59%	76.63%	70.99%	71.98%	72.41%	68.96%
Operating Margin	39.75%	41.72%	27.94%	23.94%	24.68%	12.63%
Profit Margin	33.90%	35.16%	25.84%	19.98%	22.26%	13.29%
Free Cash Flow Margin	40.48%	40.94%	29.33%	13.67%	26.38%	43.35%
EBITDA	196.74	199.25	92.81	61.23	54.54	22.97
EBITDA Margin	40.07%	41.97%	28.21%	24.21%	25.06%	12.90%
D&A For EBITDA	1.58	1.19	0.91	0.68	0.83	0.49
EBIT	195.16	198.06	91.89	60.55	53.71	22.48
EBIT Margin	39.75%	41.72%	27.94%	23.94%	24.68%	12.63%
Effective Tax Rate	13.89%	14.25%	7.21%	6.21%	1.15%	19.30%

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