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	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	60.62	64.01	41.45	29.89	26.35	27.1
Revenue Growth (YoY)	6.35%	54.43%	38.69%	13.40%	-2.74%	-12.84%
Cost of Revenue	28.44	32.81	17.33	12.11	11.63	12.19
Gross Profit	32.18	31.2	24.12	17.78	14.73	14.91
Selling, General & Admin	25.86	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	6.26	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	0.05	0.23	-0.48	0.1	0.13	-
Other Non Operating Income (Expenses)	1.65	1.57	3.65	0.68	1.24	1.24
EBT Excluding Unusual Items	7.84	7.4	0.21	-0.86	-1.08	-4.08
Pretax Income	7.84	7.4	0.21	-0.86	-1.08	-4.08
Income Tax Expense	2.85	2.34	1.18	0.94	0.78	0.79
Earnings From Continuing Operations	4.99	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	5.07	-0.89	-1.72	-1.85	-4.85
Net Income to Common	5	5.07	-0.89	-1.72	-1.85	-4.85
Net Income Growth	489.04%	-	-	-	-	-
Shares Outstanding (Basic)	577	577	577	577	553	513
Shares Outstanding (Diluted)	577	577	577	577	553	513
Shares Change (YoY)	-0.07%	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	485.43%	-	-	-	-	-
Free Cash Flow	4.14	3.22	0.21	5.3	-1.42	2.46
Free Cash Flow Per Share	0.01	0.01	-	0.01	-0.00	0.01
Gross Margin	53.08%	48.75%	58.19%	59.49%	55.88%	55.02%
Operating Margin	10.32%	8.94%	-6.42%	-5.33%	-9.20%	-19.53%
Profit Margin	8.24%	7.92%	-2.15%	-5.77%	-7.01%	-17.90%
Free Cash Flow Margin	6.83%	5.03%	0.51%	17.73%	-5.39%	9.07%
EBITDA	6.86	6.31	-2.15	-1.02	-1.76	-4.65
EBITDA Margin	11.31%	9.85%	-5.18%	-3.40%	-6.70%	-17.17%
D&A For EBITDA	0.6	0.58	0.51	0.58	0.66	0.64
EBIT	6.26	5.72	-2.66	-1.59	-2.42	-5.29
EBIT Margin	10.32%	8.94%	-6.42%	-5.33%	-9.20%	-19.53%
Effective Tax Rate	36.39%	31.56%	558.90%	-	-	-

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