Scicom (MSC) Berhad (KLSE:SCICOM)

Scicom (MSC) Berhad Income Statement

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

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep 30, 2025	Jun 30, 2025	Jun 30, 2024	Jun 30, 2023	Jun 30, 2022	Jun 30, 2021
Revenue	210.78	198.6	224	245.34	265.05	216.2
Revenue Growth (YoY)	-4.44%	-11.34%	-8.70%	-7.44%	22.60%	19.23%
Cost of Revenue	132.38	125.61	146.03	160.95	180.51	144.01
Gross Profit	78.4	72.99	77.97	84.39	84.54	72.19
Selling, General & Admin	16.22	16.22	15.85	15.89	14.22	10.67
Other Operating Expenses	10.52	10.52	10.52	9.3	8.39	7.78
Operating Expenses	45.15	45.63	45.15	43.26	41	37.19
Operating Income	33.25	27.36	32.82	41.12	43.54	34.99
Interest Expense	-0.89	-1.02	-1.46	-1.83	-2.32	-1.79
Interest & Investment Income	1.65	1.62	1.47	0.89	0.49	0.61
Earnings From Equity Investments	-	-	-	-	-0	-0
Currency Exchange Gain (Loss)	-0.78	-1.04	0.55	1.59	0.37	-0.5
EBT Excluding Unusual Items	33.22	26.92	33.38	41.77	42.08	33.32
Gain (Loss) on Sale of Assets	-	-	-0.01	0.17	0.02	-
Asset Writedown	-0	-	-	-	-	-
Pretax Income	33.22	26.92	33.38	41.94	42.1	33.32
Income Tax Expense	8.39	6.28	9.03	9.6	10.65	7.51
Earnings From Continuing Operations	24.83	20.64	24.35	32.33	31.45	25.81
Minority Interest in Earnings	0.01	-0.29	0	0	0.01	0
Net Income	24.84	20.34	24.35	32.34	31.45	25.82
Net Income to Common	24.84	20.34	24.35	32.34	31.45	25.82
Net Income Growth	0.85%	-16.46%	-24.70%	2.82%	21.82%	17.08%
Shares Outstanding (Basic)	355	355	355	355	355	355
Shares Outstanding (Diluted)	355	355	355	355	355	355
EPS (Basic)	0.07	0.06	0.07	0.09	0.09	0.07
EPS (Diluted)	0.07	0.06	0.07	0.09	0.09	0.07
EPS Growth	0.92%	-16.50%	-24.71%	2.82%	21.88%	17.02%
Free Cash Flow	47.98	41.58	45.61	40.39	42.45	34.85
Free Cash Flow Per Share	0.14	0.12	0.13	0.11	0.12	0.10
Dividend Per Share	0.065	0.055	0.065	0.080	0.070	0.060
Dividend Growth	-	-15.38%	-18.75%	14.29%	16.67%	20.00%
Gross Margin	37.20%	36.75%	34.81%	34.40%	31.90%	33.39%
Operating Margin	15.77%	13.78%	14.65%	16.76%	16.43%	16.19%
Profit Margin	11.78%	10.24%	10.87%	13.18%	11.87%	11.94%
Free Cash Flow Margin	22.76%	20.94%	20.36%	16.46%	16.01%	16.12%
EBITDA	38.96	33.64	39.22	47.56	49.82	39.61
EBITDA Margin	18.48%	16.94%	17.51%	19.39%	18.80%	18.32%
D&A For EBITDA	5.71	6.28	6.4	6.44	6.28	4.62
EBIT	33.25	27.36	32.82	41.12	43.54	34.99
EBIT Margin	15.77%	13.78%	14.65%	16.76%	16.43%	16.19%
Effective Tax Rate	25.25%	23.33%	27.05%	22.90%	25.30%	22.54%

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