Scicom (MSC) Berhad (KLSE:SCICOM)

Scicom (MSC) Berhad Income Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2025	Jun 30, 2024	Jun 30, 2023	Jun 30, 2022	Jun 30, 2021
Revenue	198.6	224	245.34	265.05	216.2
Revenue Growth (YoY)	-11.34%	-8.70%	-7.44%	22.60%	19.23%
Cost of Revenue	152.29	146.03	160.95	180.51	144.01
Gross Profit	46.31	77.97	84.39	84.54	72.19
Selling, General & Admin	-	15.85	15.89	14.22	10.67
Other Operating Expenses	-	10.52	9.3	8.39	7.78
Operating Expenses	18.89	45.15	43.26	41	37.19
Operating Income	27.42	32.82	41.12	43.54	34.99
Interest Expense	-1.02	-1.46	-1.83	-2.32	-1.79
Interest & Investment Income	1.62	1.47	0.89	0.49	0.61
Earnings From Equity Investments	-	-	-	-0	-0
Currency Exchange Gain (Loss)	-1.01	0.55	1.59	0.37	-0.5
EBT Excluding Unusual Items	27.01	33.38	41.77	42.08	33.32
Gain (Loss) on Sale of Assets	-	-0.01	0.17	0.02	-
Asset Writedown	-0.09	-	-	-	-
Pretax Income	26.92	33.38	41.94	42.1	33.32
Income Tax Expense	6.28	9.03	9.6	10.65	7.51
Earnings From Continuing Operations	20.64	24.35	32.33	31.45	25.81
Minority Interest in Earnings	-0.3	0	0	0.01	0
Net Income	20.35	24.35	32.34	31.45	25.82
Net Income to Common	20.35	24.35	32.34	31.45	25.82
Net Income Growth	-16.46%	-24.70%	2.82%	21.82%	17.08%
Shares Outstanding (Basic)	355	355	355	355	355
Shares Outstanding (Diluted)	355	355	355	355	355
EPS (Basic)	0.06	0.07	0.09	0.09	0.07
EPS (Diluted)	0.06	0.07	0.09	0.09	0.07
EPS Growth	-16.50%	-24.71%	2.82%	21.88%	17.02%
Free Cash Flow	41.6	45.61	40.39	42.45	34.85
Free Cash Flow Per Share	0.12	0.13	0.11	0.12	0.10
Dividend Per Share	0.055	0.065	0.080	0.070	0.060
Dividend Growth	-15.38%	-18.75%	14.29%	16.67%	20.00%
Gross Margin	23.32%	34.81%	34.40%	31.90%	33.39%
Operating Margin	13.80%	14.65%	16.76%	16.43%	16.19%
Profit Margin	10.24%	10.87%	13.18%	11.87%	11.94%
Free Cash Flow Margin	20.95%	20.36%	16.46%	16.01%	16.12%
EBITDA	37.36	39.22	47.56	49.82	39.61
EBITDA Margin	18.81%	17.51%	19.39%	18.80%	18.32%
D&A For EBITDA	9.94	6.4	6.44	6.28	4.62
EBIT	27.42	32.82	41.12	43.54	34.99
EBIT Margin	13.80%	14.65%	16.76%	16.43%	16.19%
Effective Tax Rate	23.33%	27.05%	22.90%	25.30%	22.54%

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