XOX Technology Bhd

KLSE:XOXTECH

馬來西亞 / 通訊服務 / 無線電訊服務

綜觀

股息

5年歷史財務資料

股價

0.06 MYR


Key Metrics	Latest
Total Revenue	185.3 M
Adjusted EBITDA	34.073 M
EBITDA Margin	18.4%
Net Profit Margin	8.6%
Total Assets	108.3 M
Total Debt	880 K

5Y Historical Financial Statements

Summary Financials


Summary Financials

	Fiscal Year Ending					Latest	Year-to-date Ending
(in millions)	Dec-20	Mar-21	Mar-22	Mar-23	Jun-24	12 Months	Mar-23	Jun-24

Revenue	44.84	48.01	68.66	85.45	185.26	185.26	85.45	185.26
% Growth		0.07	0.43	0.24	1.17			1.17

Adjusted EBITDA	(0.35)	(0.64)	1.73	6.69	34.07	34.07	6.69	34.07
% Margin	(0.01)	(0.01)	0.03	0.08	0.18	0.18	0.08	0.18

Adjusted EBIT	(2.31)	(2.05)	0.24	5.36	33.34	33.34	5.36	33.34
% Margin	(0.05)	(0.04)	0.00	0.06	0.18	0.18	0.06	0.18

Adjusted Net Income	(3.91)	(4.48)	(2.13)	2.55	15.95	15.95	2.55	15.95
% Margin	(0.09)	(0.09)	(0.03)	0.03	0.09	0.09	0.03	0.09

Adjusted Basic EPS	(0.01)	(0.01)	(0.00)	0.00	0.02	0.02	0.00	0.02

支援算式

Income Statement

Balance Sheet

Statement of Cashflows


Income Statement
						Original
MYR	Fiscal Year Ending					Latest	Year-to-date Ending
(in millions)	Dec-20	Mar-21	Mar-22	Mar-23	Jun-24	Jun-24	Mar-23	Jun-24
	FY - 4	FY - 3	FY - 2	FY - 1	FY	LTM	YTD-1	YTD

Revenue	45	48	69	85	185	185	85	185
% Growth	NA	7.1%	43.0%	24.4%	116.8%			116.8%

Cost of Revenue	(47)	(35)	(53)	(63)	(142)	(142)	(63)	(142)
Gross Profit	(2)	13	15	22	43	43	22	43
% Revenue	-5.2%	27.1%	22.4%	25.7%	23.2%	23.2%	25.7%	23.2%

Research and Development	(1)	(2)	(1)	(0)	0	0	(0)	0
Selling and Marketing	0	0	0	0	0	0	0	0
General and Admin	0	(17)	(16)	(14)	(11)	(11)	(14)	(11)
Other Inc / (Exp)	1	4	2	(2)	2	2	(2)	2
Total Operating Exp	0	(15)	(16)	(17)	(10)	(10)	(17)	(10)

Operating Income	(2)	(2)	(0)	5	33	33	5	33
% Revenue	-5.2%	-4.3%	-0.2%	6.3%	18.0%	18.0%	6.3%	18.0%

Interest Expense	0	(0)	(0)	(0)	(0)	(0)	(0)	(0)
Pre-tax Income	(2)	(2)	(0)	5	33	33	5	33
Earnings of Discontinued Ops.	0	0	0	1	(3)	(3)	1	(3)
Provision for Taxes	(2)	(2)	(2)	(4)	(14)	(14)	(4)	(14)
Net Income to Company	(4)	(4)	(2)	3	16	16	3	16
% Margin	-8.7%	-9.3%	-3.5%	3.0%	8.6%	8.6%	3.0%	8.6%

Minority Interest in Earnings	(2)	(2)	(3)	(3)	(9)	(9)	(3)	(9)
Net Income to Stockholders	(6)	(7)	(6)	(0)	7	7	(0)	7

Preferred Dividends	0	0	0	0	0	0	0	0
Other Adj.	0	0	0	(1)	3	3	(1)	3

Net Income to Common	(6)	(7)	(6)	(1)	10	10	(1)	10
% Margin	-12.7%	-13.9%	-8.3%	-1.3%	5.3%	5.3%	-1.3%	5.3%

As Reported
Basic EPS (Continuing Ops)	(0.01)	(0.01)	(0.01)	(0.00)	0.01	0.01	(0.00)	0.01
Diluted EPS (Continuing Ops)	(0.01)	(0.01)	(0.01)	(0.00)	0.01	0.01	(0.00)	0.01

WA Basic Shares Out.	642.72	680.05	788.21	896.18	896.82	896.82	896.18	896.82
WA Diluted Shares Out.	642.72	680.05	788.21	896.18	896.82	896.82	896.18	896.82

EBITDA, EBIT Reconciliation
EBT, Incl. Unusual Items	(2)	(2)	(0)	5	33	33	5	33
Addback: Net Interest Expense	(0)	0	0	0	0	0	0	0
Addback: Other Non Operating Expenses, Total	(0)	0	0	0	0	0	0	0
Addback: Depreciation & Amortization	2	1	1	1	1	1	1	1
Addback: Restructuring Charges	0	0	0	0	0	0	0	0
Addback: Merger / Acquisition Expenses	0	0	0	0	0	0	0	0
Addback: Goodwill Impairment	0	0	0	0	0	0	0	0
Addback: Gain (Loss) On Sale Of Invest.	0	0	0	0	0	0	0	0
Addback: Gain (Loss) On Sale Of Assets	0	0	0	0	0	0	0	0
Addback: Asset Writedown	0	0	0	0	0	0	0	0
Addback: In Process R&D Expenses	0	0	0	0	0	0	0	0
Addback: Insurance Settlements	0	0	0	0	0	0	0	0
Addback: Legal Settlements	0	0	0	0	0	0	0	0
Addback: Other Unusual Items	0	0	0	0	0	0	0	0
Adjusted EBITDA	(0)	(1)	2	7	34	34	7	34
% Margin	-0.8%	-1.3%	2.5%	7.8%	18.4%	18.4%	7.8%	18.4%

Adjusted EBIT	(2)	(2)	0	5	33	33	5	33
% Margin	-5.2%	-4.3%	0.4%	6.3%	18.0%	18.0%	6.3%	18.0%

Adjusted Net Income Reconciliation
Net Income to Company	(4)	(4)	(2)	3	16	16	3	16
Addback: Unusual Items	0	0	0	0	0	0	0	0
Less: Tax Benefit of Unusual Items (26%)	0	0	(0)	0	0	0	0	0
Adjusted Net Income	(4)	(4)	(2)	3	16	16	3	16
% Margin	-8.7%	-9.3%	-3.1%	3.0%	8.6%	8.6%	3.0%	8.6%

載入錯誤

XOX Technology Bhd

KLSE:XOXTECH

馬來西亞 / 通訊服務 / 無線電訊服務

5年歷史財務資料