Star Media Group Berhad Income Statement

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

Millions MYR. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Revenue	219.42	247.63	220.01	219.94	187.11	196.42
Revenue Growth (YoY)	-9.38%	12.55%	0.03%	17.54%	-4.74%	-37.83%
Cost of Revenue	92.71	109.71	91.69	83.29	85.4	117.06
Gross Profit	126.71	137.92	128.32	136.65	101.71	79.35
Selling, General & Admin	140.62	140.62	143.49	140.17	193.25	146.39
Operating Expenses	142.36	140.35	142.9	139.8	193.3	146.4
Operating Income	-15.66	-2.43	-14.58	-3.15	-91.59	-67.05
Interest Expense	-0.57	-0.69	-0.84	-0.9	-1.1	-1.38
Interest & Investment Income	0.69	0.46	0.49	0.3	0.77	2.02
Other Non Operating Income (Expenses)	70.85	70.85	23.19	12.5	13.81	62.82
EBT Excluding Unusual Items	54.91	68.19	8.26	8.75	-78.1	-3.59
Asset Writedown	-	-	-	-	-71.63	-12.94
Pretax Income	55.02	68.19	8.26	8.75	-149.73	-16.53
Income Tax Expense	1.54	1.38	0.77	1.87	-17.3	3.26
Earnings From Continuing Operations	53.48	66.81	7.49	6.88	-132.43	-19.79
Net Income to Company	53.48	66.81	7.49	6.88	-132.43	-19.79
Minority Interest in Earnings	-	-	-	0.04	0.07	0.07
Net Income	53.48	66.81	7.49	6.92	-132.36	-19.72
Net Income to Common	53.48	66.81	7.49	6.92	-132.36	-19.72
Net Income Growth	249.54%	791.95%	8.22%	-	-	-
Shares Outstanding (Basic)	725	725	725	725	725	729
Shares Outstanding (Diluted)	725	725	725	725	725	729
Shares Change (YoY)	-	-	-	-	-0.56%	-1.22%
EPS (Basic)	0.07	0.09	0.01	0.01	-0.18	-0.03
EPS (Diluted)	0.07	0.09	0.01	0.01	-0.18	-0.03
EPS Growth	249.54%	791.98%	8.22%	-	-	-
Free Cash Flow	9.98	-1.31	-10.8	16.68	-14.73	-12.99
Free Cash Flow Per Share	0.01	-0.00	-0.01	0.02	-0.02	-0.02
Dividend Per Share	0.010	0.010	0.010	0.010	-	-
Gross Margin	57.75%	55.69%	58.33%	62.13%	54.36%	40.40%
Operating Margin	-7.14%	-0.98%	-6.63%	-1.43%	-48.95%	-34.13%
Profit Margin	24.37%	26.98%	3.40%	3.15%	-70.74%	-10.04%
Free Cash Flow Margin	4.55%	-0.53%	-4.91%	7.58%	-7.87%	-6.61%
EBITDA	-3.15	9.85	-2.13	8.97	-71.09	-43.96
EBITDA Margin	-1.44%	3.98%	-0.97%	4.08%	-37.99%	-22.38%
D&A For EBITDA	12.51	12.28	12.46	12.12	20.5	23.09
EBIT	-15.66	-2.43	-14.58	-3.15	-91.59	-67.05
EBIT Margin	-7.14%	-0.98%	-6.63%	-1.43%	-48.95%	-34.13%
Effective Tax Rate	2.80%	2.02%	9.33%	21.33%	-	-

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