SMIS Corporation Berhad (KLSE:SMISCOR)

SMIS Corporation 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	140.9	157.2	159.79	154.4	113.18	101.34
Revenue Growth (YoY)	-13.20%	-1.62%	3.49%	36.42%	11.68%	-19.40%
Cost of Revenue	121.13	131.85	139.87	133.92	103.53	92.45
Gross Profit	19.78	25.35	19.91	20.48	9.65	8.89
Selling, General & Admin	14.11	15.09	13.45	13.73	11.34	11.57
Other Operating Expenses	0.79	1.3	3.41	-16.1	-0.12	1.13
Operating Expenses	14.89	16.39	16.87	-2.37	11.22	12.71
Operating Income	4.88	8.96	3.05	22.85	-1.57	-3.82
Interest Expense	-0.45	-0.27	-0.2	-0.55	-0.69	-0.69
Interest & Investment Income	0.72	0.43	0.2	0.02	0.02	0.02
Other Non Operating Income (Expenses)	-0.03	-0.03	-0.03	-0.05	-0.04	-0.09
Pretax Income	5.12	9.09	3.02	22.27	-2.28	-4.58
Income Tax Expense	3.35	2.99	1.62	2.62	0.18	0.25
Earnings From Continuing Operations	1.77	6.1	1.41	19.65	-2.47	-4.83
Net Income to Company	1.77	6.1	1.41	19.65	-2.47	-4.83
Minority Interest in Earnings	-2.11	-3.28	-1.79	-1.2	0.12	0.43
Net Income	-0.34	2.82	-0.39	18.45	-2.35	-4.4
Net Income to Common	-0.34	2.82	-0.39	18.45	-2.35	-4.4
Shares Outstanding (Basic)	42	42	42	42	42	42
Shares Outstanding (Diluted)	42	42	42	42	42	42
EPS (Basic)	-0.01	0.07	-0.01	0.44	-0.06	-0.10
EPS (Diluted)	-0.01	0.07	-0.01	0.44	-0.06	-0.10
Free Cash Flow	2.78	4.65	7.17	-0.26	-3.23	5.13
Free Cash Flow Per Share	0.07	0.11	0.17	-0.01	-0.08	0.12
Gross Margin	14.04%	16.13%	12.46%	13.26%	8.53%	8.77%
Operating Margin	3.47%	5.70%	1.91%	14.80%	-1.39%	-3.77%
Profit Margin	-0.24%	1.79%	-0.24%	11.95%	-2.07%	-4.34%
Free Cash Flow Margin	1.98%	2.96%	4.49%	-0.17%	-2.85%	5.06%
EBITDA	9.34	13.3	8.78	28.77	5.39	2.77
EBITDA Margin	6.63%	8.46%	5.50%	18.63%	4.76%	2.73%
D&A For EBITDA	4.46	4.33	5.74	5.92	6.96	6.58
EBIT	4.88	8.96	3.05	22.85	-1.57	-3.82
EBIT Margin	3.47%	5.70%	1.91%	14.80%	-1.39%	-3.77%
Effective Tax Rate	65.38%	32.90%	53.44%	11.78%	-	-

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