Securemetric Berhad (KLSE:SMETRIC)

Securemetric Berhad Income Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Revenue	49.9	64.01	41.45	29.89	26.35
Revenue Growth (YoY)	-22.04%	54.43%	38.69%	13.40%	-2.74%
Cost of Revenue	23.62	32.81	17.33	12.11	11.63
Gross Profit	26.28	31.2	24.12	17.78	14.73
Selling, General & Admin	22.74	25.2	26.77	19.39	18.48
Operating Expenses	22.98	25.3	26.78	19.37	17.15
Operating Income	3.3	5.9	-2.66	-1.59	-2.42
Interest Expense	-0.11	-0.11	-0.3	-0.04	-0.02
Earnings From Equity Investments	-0.03	0.23	-0.48	0.1	0.13
Other Non Operating Income (Expenses)	0.75	1.57	3.65	0.68	1.24
EBT Excluding Unusual Items	3.9	7.59	0.21	-0.86	-1.08
Asset Writedown	-0	-0.18	-	-	-
Pretax Income	3.9	7.4	0.21	-0.86	-1.08
Income Tax Expense	1.8	2.34	1.18	0.94	0.78
Earnings From Continuing Operations	2.11	5.07	-0.97	-1.8	-1.86
Minority Interest in Earnings	-0.02	-0	0.08	0.07	0.01
Net Income	2.08	5.07	-0.89	-1.72	-1.85
Net Income to Common	2.08	5.07	-0.89	-1.72	-1.85
Net Income Growth	-58.88%	-	-	-	-
Shares Outstanding (Basic)	577	577	577	577	553
Shares Outstanding (Diluted)	577	577	577	577	553
Shares Change (YoY)	-	0.00%	0.09%	4.29%	7.84%
EPS (Basic)	0.00	0.01	-0.00	-0.00	-0.00
EPS (Diluted)	0.00	0.01	-0.00	-0.00	-0.00
EPS Growth	-58.99%	-	-	-	-
Free Cash Flow	3.25	2.95	0.21	5.3	-1.42
Free Cash Flow Per Share	0.01	0.01	-	0.01	-0.00
Gross Margin	52.66%	48.75%	58.19%	59.49%	55.88%
Operating Margin	6.60%	9.22%	-6.42%	-5.33%	-9.20%
Profit Margin	4.17%	7.92%	-2.15%	-5.77%	-7.01%
Free Cash Flow Margin	6.52%	4.61%	0.51%	17.73%	-5.39%
EBITDA	3.9	6.49	-2.15	-1.02	-1.76
EBITDA Margin	7.82%	10.14%	-5.18%	-3.40%	-6.70%
D&A For EBITDA	0.61	0.58	0.51	0.58	0.66
EBIT	3.3	5.9	-2.66	-1.59	-2.42
EBIT Margin	6.60%	9.22%	-6.42%	-5.33%	-9.20%
Effective Tax Rate	46.01%	31.56%	558.90%	-	-

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