OpenSys (M) Berhad (KLSE:OPENSYS)
Malaysia · Delayed Price · Currency is MYR 0.3105
0.00 (0.00%)
At close: Jun 3, 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 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 110.39 | 104.14 | 92.75 | 88.38 | 82.29 | 61.51 | |
Revenue Growth (YoY) | 13.64% | 12.28% | 4.95% | 7.40% | 33.77% | -25.36% |
Cost of Revenue | 70.65 | 65.94 | 57.28 | 55.58 | 50.87 | 32.42 |
Gross Profit | 39.74 | 38.2 | 35.46 | 32.8 | 31.42 | 29.09 |
Selling, General & Admin | 11.39 | 10.95 | 10.6 | 9.21 | 9.5 | 8.08 |
Research & Development | 3.16 | 3.06 | 2.99 | 2.8 | 2.61 | 2.38 |
Other Operating Expenses | 5.37 | 5.37 | 4.75 | 3.69 | 3.22 | 3.09 |
Operating Expenses | 19.91 | 19.38 | 18.35 | 15.7 | 15.34 | 13.55 |
Operating Income | 19.83 | 18.82 | 17.11 | 17.09 | 16.08 | 15.54 |
Interest Expense | -0.45 | -0.5 | -0.51 | -0.19 | -0.19 | -0.41 |
EBT Excluding Unusual Items | 19.46 | 18.32 | 16.6 | 16.91 | 15.89 | 15.13 |
Asset Writedown | -0.42 | -0.42 | -0.34 | -0.37 | -0.02 | -0.05 |
Pretax Income | 19.04 | 17.9 | 16.26 | 16.54 | 15.87 | 15.07 |
Income Tax Expense | 4.67 | 4.35 | 4.28 | 4.13 | 4.13 | 3.99 |
Earnings From Continuing Operations | 14.37 | 13.55 | 11.98 | 12.4 | 11.74 | 11.08 |
Minority Interest in Earnings | -0.24 | -0.24 | -0.06 | -0.07 | -0.05 | -0.04 |
Net Income | 14.13 | 13.31 | 11.92 | 12.34 | 11.7 | 11.04 |
Net Income to Common | 14.13 | 13.31 | 11.92 | 12.34 | 11.7 | 11.04 |
Net Income Growth | 18.66% | 11.71% | -3.42% | 5.49% | 5.89% | -0.32% |
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 | 0.03 | 0.02 |
EPS (Diluted) | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.02 |
EPS Growth | 18.66% | 11.71% | -3.42% | 5.49% | 5.90% | -0.32% |
Free Cash Flow | 9.27 | 27.95 | 5.79 | -0.23 | 8.21 | 17 |
Free Cash Flow Per Share | 0.02 | 0.06 | 0.01 | -0.00 | 0.02 | 0.04 |
Dividend Per Share | 0.018 | 0.018 | 0.018 | 0.017 | 0.014 | 0.010 |
Dividend Growth | - | - | 5.88% | 21.43% | 40.00% | 8.70% |
Gross Margin | 36.00% | 36.69% | 38.24% | 37.11% | 38.18% | 47.30% |
Operating Margin | 17.96% | 18.07% | 18.45% | 19.34% | 19.54% | 25.26% |
Profit Margin | 12.80% | 12.78% | 12.85% | 13.96% | 14.21% | 17.95% |
Free Cash Flow Margin | 8.40% | 26.84% | 6.24% | -0.26% | 9.98% | 27.64% |
EBITDA | 27.86 | 26.7 | 24.53 | 22.53 | 22.05 | 21.55 |
EBITDA Margin | 25.24% | 25.64% | 26.45% | 25.50% | 26.80% | 35.04% |
D&A For EBITDA | 8.03 | 7.88 | 7.42 | 5.44 | 5.97 | 6.02 |
EBIT | 19.83 | 18.82 | 17.11 | 17.09 | 16.08 | 15.54 |
EBIT Margin | 17.96% | 18.07% | 18.45% | 19.34% | 19.54% | 25.26% |
Effective Tax Rate | 24.52% | 24.30% | 26.33% | 24.99% | 26.00% | 26.47% |