Spritzer Bhd (KLSE:SPRITZER)
Malaysia · Delayed Price · Currency is MYR 3.550
+0.330 (10.25%)
At close: Aug 28, 2026
Spritzer Bhd Income Statement
Financials in millions MYR. Fiscal year is January - December.
Millions MYR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | 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 |
Operating Revenue | 705.13 | 656.85 | 578.99 | 490.68 | 433.3 | 331.03 |
Other Revenue | 1.59 | 1.27 | 0.84 | 0.94 | 0.52 | 1.6 |
| 706.72 | 658.12 | 579.83 | 491.61 | 433.82 | 332.63 | |
Revenue Growth | 15.32% | 13.50% | 17.95% | 13.32% | 30.42% | 8.58% |
Cost of Revenue | 214.73 | 187.34 | 188.25 | 180.5 | 178.22 | 131.71 |
Gross Profit | 491.99 | 470.78 | 391.58 | 311.11 | 255.6 | 200.92 |
Selling, General & Admin | 130.93 | 130.93 | 105.45 | 79.72 | 69.28 | 59.01 |
Other Operating Expenses | 183.1 | 183.1 | 162.45 | 142.78 | 124.28 | 90.43 |
Operating Expenses | 347.25 | 347.25 | 299.41 | 244.99 | 213.27 | 168.76 |
Operating Income | 144.74 | 123.54 | 92.17 | 66.12 | 42.33 | 32.15 |
Interest Expense | -1.43 | -1.74 | -2.16 | -1.3 | -0.57 | -0.21 |
Earnings From Equity Investments | -0.15 | -0.05 | -0.2 | 0.07 | - | - |
Currency Exchange Gain (Loss) | -0.76 | -0.76 | -0.79 | 0.48 | 0.11 | -0.05 |
Other Non Operating Income (Expenses) | 0.94 | 0.94 | -3.85 | 0.97 | 0.73 | -1.34 |
EBT Excluding Unusual Items | 143.34 | 121.92 | 85.18 | 66.33 | 42.6 | 30.56 |
Impairment of Goodwill | -0.04 | -0.04 | - | - | - | - |
Gain (Loss) on Sale of Investments | 0.23 | 0.23 | 0.09 | 0.17 | 0.58 | - |
Gain (Loss) on Sale of Assets | -0.04 | -0.04 | 0.36 | 0.26 | 0.1 | 0.21 |
Asset Writedown | -1.67 | -1.67 | -6.27 | -0.83 | -0.37 | -0.42 |
Pretax Income | 141.83 | 120.4 | 79.36 | 65.92 | 45.2 | 30.35 |
Income Tax Expense | 35.77 | 29.64 | 8.25 | 16.44 | 8.24 | 6.11 |
Net Income | 106.06 | 90.76 | 71.11 | 49.49 | 36.97 | 24.24 |
Net Income to Common | 106.06 | 90.76 | 71.11 | 49.49 | 36.97 | 24.24 |
Net Income Growth | 35.59% | 27.63% | 43.70% | 33.87% | 52.50% | -32.03% |
Shares Outstanding (Basic) | 639 | 637 | 637 | 637 | 629 | 630 |
Shares Outstanding (Diluted) | 645 | 646 | 647 | 652 | 648 | 648 |
Shares Change | -0.19% | -0.16% | -0.81% | 0.55% | -0.01% | 0.83% |
EPS (Basic) | 0.17 | 0.14 | 0.11 | 0.08 | 0.06 | 0.04 |
EPS (Diluted) | 0.16 | 0.14 | 0.11 | 0.08 | 0.06 | 0.04 |
EPS Growth | 35.84% | 27.82% | 44.93% | 33.16% | 52.41% | -32.61% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | 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 |
Free Cash Flow | 116.76 | 107.51 | 20.9 | -10.42 | -63.11 | 10.83 |
Free Cash Flow Per Share | 0.18 | 0.17 | 0.03 | -0.02 | -0.10 | 0.02 |
Dividend Per Share | 0.050 | 0.050 | 0.040 | 0.028 | 0.021 | 0.015 |
Dividend Growth | 25.00% | 25.00% | 45.45% | 31.58% | 39.33% | 0% |
Gross Margin | 69.62% | 71.53% | 67.53% | 63.28% | 58.92% | 60.40% |
Operating Margin | 20.48% | 18.77% | 15.90% | 13.45% | 9.76% | 9.67% |
Profit Margin | 15.01% | 13.79% | 12.26% | 10.07% | 8.52% | 7.29% |
Free Cash Flow Margin | 16.52% | 16.34% | 3.60% | -2.12% | -14.55% | 3.26% |
EBITDA | 176.59 | 155.91 | 123.26 | 88.38 | 61.83 | 51.29 |
EBITDA Margin | 24.99% | 23.69% | 21.26% | 17.98% | 14.25% | 15.42% |
D&A For EBITDA | 31.84 | 32.37 | 31.09 | 22.26 | 19.5 | 19.13 |
EBIT | 144.74 | 123.54 | 92.17 | 66.12 | 42.33 | 32.15 |
EBIT Margin | 20.48% | 18.77% | 15.90% | 13.45% | 9.76% | 9.67% |
Effective Tax Rate | 25.22% | 24.62% | 10.40% | 24.93% | 18.22% | 20.12% |