Samaiden Group Berhad Income Statement

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

Millions MYR. Fiscal year is Jul - Jun.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021	2017 - 2020
Period Ending	Jun '25 Jun 30, 2025	Jun '24 Jun 30, 2024	Jun '23 Jun 30, 2023	Jun '22 Jun 30, 2022	Jun '21 Jun 30, 2021	2017 - 2020
Revenue	353.55	227.19	170.8	150.72	53.45	Upgrade
Revenue Growth (YoY)	55.62%	33.02%	13.32%	181.99%	-29.83%	Upgrade
Cost of Revenue	305.92	191.75	144.95	125.2	41.76	Upgrade
Gross Profit	47.63	35.44	25.85	25.52	11.69	Upgrade
Selling, General & Admin	19.12	13.26	12.05	8.75	4.66	Upgrade
Other Operating Expenses	0.12	-1.31	-0.97	-0.89	-0.98	Upgrade
Operating Expenses	19.23	11.88	11.21	8.35	3.59	Upgrade
Operating Income	28.4	23.56	14.64	17.17	8.1	Upgrade
Interest Expense	-2.31	-0.46	-0.38	-0.4	-0.05	Upgrade
Earnings From Equity Investments	-0.21	-0	-	-	-	Upgrade
Other Non Operating Income (Expenses)	-	-1.15	-0.86	-0.37	-	Upgrade
EBT Excluding Unusual Items	25.88	21.95	13.39	16.4	8.05	Upgrade
Pretax Income	25.88	21.95	13.39	16.4	8.05	Upgrade
Income Tax Expense	5.74	5.84	3.34	4.47	2.13	Upgrade
Earnings From Continuing Operations	20.14	16.11	10.05	11.93	5.92	Upgrade
Minority Interest in Earnings	0.1	0.01	0.03	0	0	Upgrade
Net Income	20.23	16.12	10.08	11.93	5.92	Upgrade
Net Income to Common	20.23	16.12	10.08	11.93	5.92	Upgrade
Net Income Growth	25.54%	59.92%	-15.52%	101.45%	-18.36%	Upgrade
Shares Outstanding (Basic)	425	410	385	372	346	Upgrade
Shares Outstanding (Diluted)	469	469	403	372	346	Upgrade
Shares Change (YoY)	0.05%	16.50%	8.17%	7.42%	39.64%	Upgrade
EPS (Basic)	0.05	0.04	0.03	0.03	0.02	Upgrade
EPS (Diluted)	0.04	0.03	0.02	0.03	0.02	Upgrade
EPS Growth	25.29%	37.60%	-22.02%	87.53%	-41.45%	Upgrade
Free Cash Flow	-30.36	0.26	31.57	5.83	-11.9	Upgrade
Free Cash Flow Per Share	-0.07	0.00	0.08	0.02	-0.03	Upgrade
Dividend Per Share	-	0.007	0.005	-	-	Upgrade
Dividend Growth	-	40.00%	-	-	-	Upgrade
Gross Margin	13.47%	15.60%	15.13%	16.93%	21.87%	Upgrade
Operating Margin	8.03%	10.37%	8.57%	11.39%	15.15%	Upgrade
Profit Margin	5.72%	7.09%	5.90%	7.92%	11.08%	Upgrade
Free Cash Flow Margin	-8.59%	0.11%	18.48%	3.87%	-22.27%	Upgrade
EBITDA	28.9	23.84	14.93	17.36	8.24	Upgrade
EBITDA Margin	8.18%	10.50%	8.74%	11.52%	15.42%	Upgrade
D&A For EBITDA	0.5	0.29	0.29	0.18	0.14	Upgrade
EBIT	28.4	23.56	14.64	17.17	8.1	Upgrade
EBIT Margin	8.03%	10.37%	8.57%	11.39%	15.15%	Upgrade
Effective Tax Rate	22.19%	26.61%	24.96%	27.26%	26.48%	Upgrade

Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.