Securemetric Berhad (KLSE:SMETRIC)

Securemetric Berhad Income Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	62.61	64.01	41.45	29.89	26.35	27.1
Revenue Growth (YoY)	24.04%	54.43%	38.69%	13.40%	-2.74%	-12.84%
Cost of Revenue	30.47	32.81	17.33	12.11	11.63	12.19
Gross Profit	32.14	31.2	24.12	17.78	14.73	14.91
Selling, General & Admin	25.77	25.38	26.77	19.39	18.48	18.65
Operating Expenses	25.92	25.48	26.78	19.37	17.15	20.2
Operating Income	6.21	5.72	-2.66	-1.59	-2.42	-5.29
Interest Expense	-0.12	-0.11	-0.3	-0.04	-0.02	-0.02
Earnings From Equity Investments	0.07	0.23	-0.48	0.1	0.13	-
Other Non Operating Income (Expenses)	1.64	1.57	3.65	0.68	1.24	1.24
EBT Excluding Unusual Items	7.81	7.4	0.21	-0.86	-1.08	-4.08
Pretax Income	7.81	7.4	0.21	-0.86	-1.08	-4.08
Income Tax Expense	2.41	2.34	1.18	0.94	0.78	0.79
Earnings From Continuing Operations	5.39	5.07	-0.97	-1.8	-1.86	-4.87
Minority Interest in Earnings	-0.01	-0	0.08	0.07	0.01	0.02
Net Income	5.39	5.07	-0.89	-1.72	-1.85	-4.85
Net Income to Common	5.39	5.07	-0.89	-1.72	-1.85	-4.85
Net Income Growth	632.31%	-	-	-	-	-
Shares Outstanding (Basic)	577	577	577	577	553	513
Shares Outstanding (Diluted)	577	577	577	577	553	513
Shares Change (YoY)	-0.02%	0.00%	0.09%	4.29%	7.84%	5.21%
EPS (Basic)	0.01	0.01	-0.00	-0.00	-0.00	-0.01
EPS (Diluted)	0.01	0.01	-0.00	-0.00	-0.00	-0.01
EPS Growth	632.50%	-	-	-	-	-
Free Cash Flow	1.23	3.22	0.21	5.3	-1.42	2.46
Free Cash Flow Per Share	0.00	0.01	-	0.01	-0.00	0.01
Gross Margin	51.33%	48.75%	58.19%	59.49%	55.88%	55.02%
Operating Margin	9.92%	8.94%	-6.42%	-5.33%	-9.20%	-19.53%
Profit Margin	8.60%	7.92%	-2.15%	-5.77%	-7.01%	-17.90%
Free Cash Flow Margin	1.97%	5.03%	0.51%	17.73%	-5.39%	9.07%
EBITDA	6.8	6.31	-2.15	-1.02	-1.76	-4.65
EBITDA Margin	10.87%	9.85%	-5.18%	-3.40%	-6.70%	-17.17%
D&A For EBITDA	0.59	0.58	0.51	0.58	0.66	0.64
EBIT	6.21	5.72	-2.66	-1.59	-2.42	-5.29
EBIT Margin	9.92%	8.94%	-6.42%	-5.33%	-9.20%	-19.53%
Effective Tax Rate	30.90%	31.56%	558.90%	-	-	-

Updated Feb 27, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.