Star Media Group Berhad Income Statement

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

Millions MYR. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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
Revenue	208.25	247.63	220.01	219.94	187.11
Revenue Growth (YoY)	-15.90%	12.55%	0.03%	17.54%	-4.74%
Cost of Revenue	89.48	109.71	91.69	83.29	85.4
Gross Profit	118.78	137.92	128.32	136.65	101.71
Selling, General & Admin	135.26	140.62	143.49	140.17	193.25
Operating Expenses	135.32	140.35	142.9	139.8	193.3
Operating Income	-16.54	-2.43	-14.58	-3.15	-91.59
Interest Expense	-0.53	-0.69	-0.84	-0.9	-1.1
Interest & Investment Income	12.63	12.83	0.49	0.3	0.77
Other Non Operating Income (Expenses)	5.94	58.47	23.19	12.5	13.81
EBT Excluding Unusual Items	1.49	68.19	8.26	8.75	-78.1
Asset Writedown	-	-	-	-	-71.63
Pretax Income	1.49	68.19	8.26	8.75	-149.73
Income Tax Expense	5.79	1.38	0.77	1.87	-17.3
Earnings From Continuing Operations	-4.3	66.81	7.49	6.88	-132.43
Net Income to Company	-4.3	66.81	7.49	6.88	-132.43
Minority Interest in Earnings	-	-	-	0.04	0.07
Net Income	-4.3	66.81	7.49	6.92	-132.36
Net Income to Common	-4.3	66.81	7.49	6.92	-132.36
Net Income Growth	-	791.95%	8.22%	-	-
Shares Outstanding (Basic)	725	725	725	725	725
Shares Outstanding (Diluted)	725	725	725	725	725
Shares Change (YoY)	-	-	-	-	-0.56%
EPS (Basic)	-0.01	0.09	0.01	0.01	-0.18
EPS (Diluted)	-0.01	0.09	0.01	0.01	-0.18
EPS Growth	-	791.98%	8.22%	-	-
Free Cash Flow	11.97	-1.31	-10.8	16.68	-14.73
Free Cash Flow Per Share	0.02	-0.00	-0.01	0.02	-0.02
Dividend Per Share	0.015	0.010	0.010	0.010	-
Dividend Growth	50.00%	-	-	-	-
Gross Margin	57.04%	55.69%	58.33%	62.13%	54.36%
Operating Margin	-7.94%	-0.98%	-6.63%	-1.43%	-48.95%
Profit Margin	-2.06%	26.98%	3.40%	3.15%	-70.74%
Free Cash Flow Margin	5.75%	-0.53%	-4.91%	7.58%	-7.87%
EBITDA	-3.49	9.85	-2.13	8.97	-71.09
EBITDA Margin	-1.67%	3.98%	-0.97%	4.08%	-37.99%
D&A For EBITDA	13.06	12.28	12.46	12.12	20.5
EBIT	-16.54	-2.43	-14.58	-3.15	-91.59
EBIT Margin	-7.94%	-0.98%	-6.63%	-1.43%	-48.95%
Effective Tax Rate	388.65%	2.02%	9.33%	21.33%	-

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