OpenSys (M) Berhad (KLSE:OPENSYS)
Malaysia · Delayed Price · Currency is MYR 0.3200
+0.0050 (1.59%)
At close: Feb 16, 2026
OpenSys (M) 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 |
| 102.06 | 92.75 | 88.38 | 82.29 | 61.51 | 82.41 | |
Revenue Growth (YoY) | 5.34% | 4.95% | 7.40% | 33.77% | -25.36% | -19.89% |
Cost of Revenue | 64.86 | 57.28 | 55.58 | 50.87 | 32.42 | 53.77 |
Gross Profit | 37.2 | 35.46 | 32.8 | 31.42 | 29.09 | 28.64 |
Selling, General & Admin | 11.55 | 10.6 | 9.21 | 9.5 | 8.08 | 7.96 |
Research & Development | 2.9 | 2.99 | 2.8 | 2.61 | 2.38 | 2.44 |
Other Operating Expenses | 4.75 | 4.75 | 3.69 | 3.22 | 3.09 | 2.98 |
Operating Expenses | 19.2 | 18.35 | 15.7 | 15.34 | 13.55 | 13.37 |
Operating Income | 18 | 17.11 | 17.09 | 16.08 | 15.54 | 15.26 |
Interest Expense | -0.6 | -0.51 | -0.19 | -0.19 | -0.41 | -0.69 |
Interest & Investment Income | 0.49 | - | - | - | - | - |
EBT Excluding Unusual Items | 17.24 | 16.6 | 16.91 | 15.89 | 15.13 | 14.58 |
Asset Writedown | -0.34 | -0.34 | -0.37 | -0.02 | -0.05 | -0.19 |
Other Unusual Items | - | - | - | - | - | 0.8 |
Pretax Income | 16.9 | 16.26 | 16.54 | 15.87 | 15.07 | 15.19 |
Income Tax Expense | 4.27 | 4.28 | 4.13 | 4.13 | 3.99 | 4.08 |
Earnings From Continuing Operations | 12.63 | 11.98 | 12.4 | 11.74 | 11.08 | 11.1 |
Minority Interest in Earnings | -0.21 | -0.06 | -0.07 | -0.05 | -0.04 | -0.02 |
Net Income | 12.42 | 11.92 | 12.34 | 11.7 | 11.04 | 11.08 |
Net Income to Common | 12.42 | 11.92 | 12.34 | 11.7 | 11.04 | 11.08 |
Net Income Growth | -3.46% | -3.42% | 5.49% | 5.89% | -0.32% | -0.18% |
Shares Outstanding (Basic) | 447 | 447 | 447 | 447 | 447 | 447 |
Shares Outstanding (Diluted) | 447 | 447 | 447 | 447 | 447 | 447 |
EPS (Basic) | 0.03 | 0.03 | 0.03 | 0.03 | 0.02 | 0.02 |
EPS (Diluted) | 0.03 | 0.03 | 0.03 | 0.03 | 0.02 | 0.02 |
EPS Growth | -3.46% | -3.42% | 5.49% | 5.90% | -0.32% | -0.18% |
Free Cash Flow | 21.48 | 5.79 | -0.23 | 8.21 | 17 | 21.86 |
Free Cash Flow Per Share | 0.05 | 0.01 | -0.00 | 0.02 | 0.04 | 0.05 |
Dividend Per Share | 0.018 | 0.018 | 0.017 | 0.014 | 0.010 | 0.009 |
Dividend Growth | - | 5.88% | 21.43% | 40.00% | 8.70% | -8.00% |
Gross Margin | 36.45% | 38.24% | 37.11% | 38.18% | 47.30% | 34.75% |
Operating Margin | 17.64% | 18.45% | 19.34% | 19.54% | 25.26% | 18.52% |
Profit Margin | 12.17% | 12.85% | 13.96% | 14.21% | 17.95% | 13.44% |
Free Cash Flow Margin | 21.04% | 6.24% | -0.26% | 9.98% | 27.64% | 26.52% |
EBITDA | 25.85 | 24.53 | 22.53 | 22.05 | 21.55 | 21.07 |
EBITDA Margin | 25.33% | 26.45% | 25.50% | 26.80% | 35.04% | 25.57% |
D&A For EBITDA | 7.85 | 7.42 | 5.44 | 5.97 | 6.02 | 5.81 |
EBIT | 18 | 17.11 | 17.09 | 16.08 | 15.54 | 15.26 |
EBIT Margin | 17.64% | 18.45% | 19.34% | 19.54% | 25.26% | 18.52% |
Effective Tax Rate | 25.27% | 26.33% | 24.99% | 26.00% | 26.47% | 26.90% |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.