KLSE:SDCG 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	Jun '25 Jun 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	24.37	25.33	39.93	18.65	17.59	14.71
Revenue Growth (YoY)	-38.98%	-36.57%	114.14%	5.99%	19.61%	-
Cost of Revenue	11.45	11.37	18.4	7.97	8.54	8.68
Gross Profit	12.92	13.96	21.53	10.68	9.06	6.03
Selling, General & Admin	9.15	8.12	7.55	3.62	2.82	3.11
Other Operating Expenses	0.85	0.41	0.52	0.28	0.15	0.11
Operating Expenses	10.3	8.51	8.46	4.19	3.08	3.21
Operating Income	2.62	5.46	13.07	6.49	5.98	2.83
Interest Expense	-0.02	-0.03	-0.09	-0.05	-0.03	-0.08
Interest & Investment Income	0.43	0.43	0.02	0.01	0.01	0.02
Currency Exchange Gain (Loss)	-	-	-	-0.03	-0.01	-0.01
Other Non Operating Income (Expenses)	1.1	0.07	0.02	0	0.32	0
EBT Excluding Unusual Items	4.13	5.92	13.02	6.43	6.26	2.76
Gain (Loss) on Sale of Assets	-	-	-	0.03	0.03	-
Pretax Income	4.13	5.92	13.02	6.46	6.29	2.76
Income Tax Expense	1.21	1.64	3.5	1.28	2.07	0.78
Earnings From Continuing Operations	2.92	4.29	9.52	5.18	4.22	1.98
Minority Interest in Earnings	-	-	-	0.01	-0.01	0.01
Net Income	2.92	4.29	9.52	5.19	4.22	2
Net Income to Common	2.92	4.29	9.52	5.19	4.22	2
Net Income Growth	-69.29%	-54.97%	83.21%	23.21%	110.91%	-
Shares Outstanding (Basic)	398	339	305	1	1	1
Shares Outstanding (Diluted)	398	339	305	1	1	1
Shares Change (YoY)	39716.81%	11.05%	30415.25%	-	-	-
EPS (Basic)	0.01	0.01	0.03	5.19	4.22	2.00
EPS (Diluted)	0.01	0.01	0.03	5.19	4.22	2.00
EPS Growth	-76.65%	-59.60%	-99.40%	23.21%	110.91%	-
Free Cash Flow	0.41	2.69	10.49	6.37	3.05	2.03
Free Cash Flow Per Share	0.00	0.01	0.03	6.37	3.05	2.03
Dividend Per Share	0.010	0.010	2.000	4.300	4.000	-
Dividend Growth	-99.50%	-99.50%	-53.49%	7.50%	-	-
Gross Margin	53.02%	55.12%	53.91%	57.26%	51.49%	41.00%
Operating Margin	10.74%	21.54%	32.73%	34.82%	33.97%	19.21%
Profit Margin	12.00%	16.92%	23.83%	27.86%	23.96%	13.59%
Free Cash Flow Margin	1.67%	10.62%	26.26%	34.17%	17.33%	13.79%
EBITDA	4.12	6.99	15.63	8.17	7.43	3.65
EBITDA Margin	16.89%	27.59%	39.13%	43.79%	42.21%	24.82%
D&A For EBITDA	1.5	1.53	2.56	1.67	1.45	0.83
EBIT	2.62	5.46	13.07	6.49	5.98	2.83
EBIT Margin	10.74%	21.54%	32.73%	34.82%	33.97%	19.21%
Effective Tax Rate	29.23%	27.64%	26.90%	19.74%	32.84%	28.13%

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