Daythree Digital Berhad 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	Sep '25 Sep 30, 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
Revenue	86.67	88.01	89.87	65.11	58.13	47.71
Revenue Growth (YoY)	-5.02%	-2.07%	38.05%	11.99%	21.84%	27.36%
Cost of Revenue	76.21	76.52	68.54	48.7	43.16	37.94
Gross Profit	10.47	11.49	21.33	16.4	14.97	9.77
Selling, General & Admin	15.09	11.44	10.22	7.7	4.9	3.85
Other Operating Expenses	0.01	-0.01	-0.02	-0.01	-0.01	-
Operating Expenses	15.08	11.41	10.26	7.7	5	3.89
Operating Income	-4.62	0.08	11.08	8.7	9.97	5.88
Interest Expense	-0.97	-0.78	-0.69	-0.36	-0.37	-0.37
Interest & Investment Income	0.72	0.72	0.37	0.19	0.11	0.13
Currency Exchange Gain (Loss)	-	-	0.06	0.01	-	0.01
EBT Excluding Unusual Items	-4.87	0.03	10.81	8.54	9.72	5.65
Impairment of Goodwill	-	-	-	-	-0.05	-
Pretax Income	-4.87	0.03	10.81	8.54	9.67	5.65
Income Tax Expense	0.18	-2.98	3.24	2.3	0.04	-
Net Income	-5.04	3.01	7.57	6.25	9.63	5.65
Net Income to Common	-5.04	3.01	7.57	6.25	9.63	5.65
Net Income Growth	-	-60.21%	21.25%	-35.13%	70.47%	47.19%
Shares Outstanding (Basic)	600	600	363	3	3	3
Shares Outstanding (Diluted)	600	600	363	3	3	3
Shares Change (YoY)	65.13%	65.13%	14434.17%	-	-	-
EPS (Basic)	-0.01	0.01	0.02	2.50	3.85	2.26
EPS (Diluted)	-0.01	0.01	0.02	2.50	3.85	2.26
EPS Growth	-	-75.90%	-99.17%	-35.13%	70.47%	47.19%
Free Cash Flow	2.43	-4.01	-3.46	5.04	4.95	9.65
Free Cash Flow Per Share	0.00	-0.01	-0.01	2.02	1.98	3.86
Dividend Per Share	0.004	0.006	-	6.400	0.240	0.800
Dividend Growth	-22.41%	-	-	2566.67%	-70.00%	53.85%
Gross Margin	12.07%	13.06%	23.74%	25.19%	25.75%	20.48%
Operating Margin	-5.33%	0.10%	12.32%	13.37%	17.16%	12.33%
Profit Margin	-5.82%	3.42%	8.43%	9.59%	16.56%	11.84%
Free Cash Flow Margin	2.80%	-4.56%	-3.85%	7.74%	8.51%	20.23%
EBITDA	-3.6	1.11	11.99	9.46	10.67	6.35
EBITDA Margin	-4.15%	1.27%	13.35%	14.52%	18.36%	13.31%
D&A For EBITDA	1.01	1.03	0.92	0.75	0.7	0.47
EBIT	-4.62	0.08	11.08	8.7	9.97	5.88
EBIT Margin	-5.33%	0.10%	12.32%	13.37%	17.16%	12.33%
Effective Tax Rate	-	-	29.95%	26.89%	0.42%	-

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