Key ASIC Berhad Income Statement

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

Millions MYR. Fiscal year is Jun - May.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Nov '25 Nov 30, 2025	May '25 May 31, 2025	May '24 May 31, 2024	May '23 May 31, 2023	May '22 May 31, 2022	May '21 May 31, 2021
Revenue	18.04	14.95	22.93	20.82	13.59	13.88
Revenue Growth (YoY)	25.30%	-34.80%	10.15%	53.21%	-2.12%	22.58%
Cost of Revenue	11.24	9.8	17.96	13.49	10.72	10.63
Gross Profit	6.8	5.15	4.97	7.33	2.87	3.25
Selling, General & Admin	3.12	3.76	5.23	5.71	5.73	6.13
Research & Development	-0.59	-	-	-	-	-
Other Operating Expenses	8.92	8.92	11.21	8.12	6.48	7.21
Operating Expenses	11.43	12.68	16.44	13.18	12.22	11.41
Operating Income	-4.63	-7.53	-11.47	-5.85	-9.35	-8.16
Interest Expense	-0.02	-0.02	-0.03	-0.04	-0.01	-0.02
Interest & Investment Income	0.27	0.27	0.46	0.34	0.25	0.07
Currency Exchange Gain (Loss)	0.54	0.54	0.27	0.19	0.45	0.15
Other Non Operating Income (Expenses)	-0.63	-	-	-	-	-
EBT Excluding Unusual Items	-4.47	-6.73	-10.77	-5.36	-8.66	-7.96
Other Unusual Items	-	-	-	-	-	0.02
Pretax Income	-4.47	-6.73	-10.77	-5.36	-8.66	-7.93
Income Tax Expense	0.06	0.06	-0	0.01	-0.03	0.02
Net Income	-4.53	-6.79	-10.77	-5.37	-8.64	-7.96
Net Income to Common	-4.53	-6.79	-10.77	-5.37	-8.64	-7.96
Shares Outstanding (Basic)	1,401	1,399	1,396	1,343	1,319	1,163
Shares Outstanding (Diluted)	1,401	1,399	1,396	1,343	1,319	1,163
Shares Change (YoY)	0.10%	0.22%	3.94%	1.81%	13.42%	21.21%
EPS (Basic)	-0.00	-0.00	-0.01	-0.00	-0.01	-0.01
EPS (Diluted)	-0.00	-0.00	-0.01	-0.00	-0.01	-0.01
Free Cash Flow	-1.05	-3.85	-6.55	-1.29	-4.78	-7.32
Free Cash Flow Per Share	-0.00	-0.00	-0.01	-0.00	-0.00	-0.01
Gross Margin	37.68%	34.45%	21.69%	35.21%	21.13%	23.40%
Operating Margin	-25.69%	-50.36%	-50.01%	-28.09%	-68.80%	-58.77%
Profit Margin	-25.09%	-45.42%	-46.98%	-25.79%	-63.56%	-57.31%
Free Cash Flow Margin	-5.83%	-25.77%	-28.56%	-6.22%	-35.21%	-52.77%
EBITDA	-3.27	-6.21	-9.71	-4.25	-7.72	-6.62
EBITDA Margin	-18.13%	-41.55%	-42.35%	-20.41%	-56.80%	-47.68%
D&A For EBITDA	1.36	1.32	1.75	1.6	1.63	1.54
EBIT	-4.63	-7.53	-11.47	-5.85	-9.35	-8.16
EBIT Margin	-25.69%	-50.36%	-50.01%	-28.09%	-68.80%	-58.77%

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