KLSE:SDCG Income Statement

Financials in millions MYR. Fiscal year is January - December.

Millions MYR. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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
Revenue	27.85	25.33	39.93	18.65	17.59
Revenue Growth (YoY)	9.95%	-36.57%	114.14%	5.99%	19.61%
Cost of Revenue	13.73	11.37	18.4	7.97	8.54
Gross Profit	14.12	13.96	21.53	10.68	9.06
Selling, General & Admin	7.43	8.12	7.55	3.62	2.82
Other Operating Expenses	0.96	0.41	0.52	0.28	0.15
Operating Expenses	8.64	8.51	8.46	4.19	3.08
Operating Income	5.47	5.46	13.07	6.49	5.98
Interest Expense	-0.01	-0.03	-0.09	-0.05	-0.03
Interest & Investment Income	-	0.43	0.02	0.01	0.01
Currency Exchange Gain (Loss)	-	-	-	-0.03	-0.01
Other Non Operating Income (Expenses)	1.82	0.07	0.02	0	0.32
EBT Excluding Unusual Items	7.28	5.92	13.02	6.43	6.26
Gain (Loss) on Sale of Assets	-	-	-	0.03	0.03
Pretax Income	7.28	5.92	13.02	6.46	6.29
Income Tax Expense	1.24	1.64	3.5	1.28	2.07
Earnings From Continuing Operations	6.04	4.29	9.52	5.18	4.22
Minority Interest in Earnings	-	-	-	0.01	-0.01
Net Income	6.04	4.29	9.52	5.19	4.22
Net Income to Common	6.04	4.29	9.52	5.19	4.22
Net Income Growth	40.97%	-54.97%	83.21%	23.21%	110.91%
Shares Outstanding (Basic)	424	339	305	1	1
Shares Outstanding (Diluted)	424	339	305	1	1
Shares Change (YoY)	25.07%	11.05%	30415.25%	-	-
EPS (Basic)	0.01	0.01	0.03	5.19	4.22
EPS (Diluted)	0.01	0.01	0.03	5.19	4.22
EPS Growth	13.13%	-59.60%	-99.40%	23.21%	110.91%
Free Cash Flow	-2.85	2.69	10.49	6.37	3.05
Free Cash Flow Per Share	-0.01	0.01	0.03	6.37	3.05
Dividend Per Share	0.015	0.010	2.000	4.300	4.000
Dividend Growth	50.00%	-99.50%	-53.49%	7.50%	-
Gross Margin	50.69%	55.12%	53.91%	57.26%	51.49%
Operating Margin	19.66%	21.54%	32.73%	34.82%	33.97%
Profit Margin	21.70%	16.92%	23.83%	27.86%	23.96%
Free Cash Flow Margin	-10.23%	10.62%	26.26%	34.17%	17.33%
EBITDA	6.46	6.99	15.63	8.17	7.43
EBITDA Margin	23.21%	27.59%	39.13%	43.79%	42.21%
D&A For EBITDA	0.99	1.53	2.56	1.67	1.45
EBIT	5.47	5.46	13.07	6.49	5.98
EBIT Margin	19.66%	21.54%	32.73%	34.82%	33.97%
Effective Tax Rate	17.00%	27.64%	26.90%	19.74%	32.84%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.