BWYS Group Berhad (KLSE:BWYS)
Malaysia · Delayed Price · Currency is MYR 0.2250
0.00 (0.00%)
At close: Aug 1, 2025
Splunk Income Statement
Financials in millions MYR. Fiscal year is January - December.
Millions MYR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 |
| 228.28 | 236.33 | 246.08 | 236.23 | 222.44 | 130.86 | |
Revenue Growth (YoY) | 2.63% | -3.96% | 4.17% | 6.20% | 69.97% | - |
Cost of Revenue | 180.13 | 188.24 | 195.41 | 179.78 | 170.27 | 105.61 |
Gross Profit | 48.15 | 48.1 | 50.67 | 56.45 | 52.17 | 25.26 |
Selling, General & Admin | 36.81 | 36.54 | 31.56 | 28.13 | 22.22 | 16.44 |
Other Operating Expenses | -11.42 | -10.89 | -13.27 | -2.64 | -1.29 | -0.73 |
Operating Expenses | 27.21 | 27.47 | 19.61 | 26.59 | 23.8 | 16.3 |
Operating Income | 20.94 | 20.62 | 31.06 | 29.86 | 28.37 | 8.96 |
Interest Expense | -0.53 | -0.58 | -0.42 | -5.48 | -4.43 | -4.27 |
Interest & Investment Income | - | - | - | 0.44 | 7.19 | 0.68 |
Currency Exchange Gain (Loss) | - | - | - | 1.33 | - | 0.18 |
Other Non Operating Income (Expenses) | -6.45 | -6.45 | -6.31 | - | - | - |
EBT Excluding Unusual Items | 13.96 | 13.59 | 24.33 | 26.15 | 31.13 | 5.55 |
Gain (Loss) on Sale of Investments | - | - | - | 1.29 | - | - |
Gain (Loss) on Sale of Assets | - | - | - | 4.29 | 0.02 | 0.36 |
Asset Writedown | - | - | - | -1.46 | -0.64 | -1.43 |
Legal Settlements | - | - | - | - | -1.47 | - |
Other Unusual Items | - | - | - | 3.19 | 0.11 | 0.82 |
Pretax Income | 13.96 | 13.59 | 24.33 | 33.45 | 29.6 | 5.3 |
Income Tax Expense | 6.33 | 5.91 | 6.68 | 9.94 | 4.76 | 1.99 |
Earnings From Continuing Operations | 7.63 | 7.68 | 17.65 | 23.51 | 24.84 | 3.31 |
Minority Interest in Earnings | - | - | - | - | - | 0.11 |
Net Income | 7.63 | 7.68 | 17.65 | 23.51 | 24.84 | 3.42 |
Net Income to Common | 7.63 | 7.68 | 17.65 | 23.51 | 24.84 | 3.42 |
Net Income Growth | -69.28% | -56.51% | -24.93% | -5.35% | 626.07% | - |
Shares Outstanding (Basic) | 690 | 690 | 1,025 | 1,025 | 1,025 | 1,025 |
Shares Outstanding (Diluted) | 690 | 690 | 1,025 | 1,025 | 1,025 | 1,025 |
Shares Change (YoY) | -32.72% | -32.72% | - | - | - | - |
EPS (Basic) | 0.01 | 0.01 | 0.02 | 0.02 | 0.02 | 0.00 |
EPS (Diluted) | 0.01 | 0.01 | 0.02 | 0.02 | 0.02 | 0.00 |
EPS Growth | -54.34% | -35.36% | -24.93% | -5.35% | 626.26% | - |
Free Cash Flow | -20.04 | -19.85 | 16.23 | 11.77 | -16.33 | 1.69 |
Free Cash Flow Per Share | -0.03 | -0.03 | 0.02 | 0.01 | -0.02 | 0.00 |
Gross Margin | 21.09% | 20.35% | 20.59% | 23.90% | 23.45% | 19.30% |
Operating Margin | 9.17% | 8.73% | 12.62% | 12.64% | 12.76% | 6.85% |
Profit Margin | 3.34% | 3.25% | 7.17% | 9.95% | 11.17% | 2.61% |
Free Cash Flow Margin | -8.78% | -8.40% | 6.60% | 4.98% | -7.34% | 1.29% |
EBITDA | 29.99 | 29.18 | 38.66 | 36.48 | 33.82 | 13.39 |
EBITDA Margin | 13.14% | 12.35% | 15.71% | 15.44% | 15.20% | 10.23% |
D&A For EBITDA | 9.06 | 8.56 | 7.6 | 6.62 | 5.45 | 4.43 |
EBIT | 20.94 | 20.62 | 31.06 | 29.86 | 28.37 | 8.96 |
EBIT Margin | 9.17% | 8.73% | 12.62% | 12.64% | 12.76% | 6.85% |
Effective Tax Rate | 45.33% | 43.51% | 27.46% | 29.72% | 16.09% | 37.54% |
Updated Feb 24, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.