Bonia Corporation Berhad (KLSE:BONIA)

Bonia Corporation Berhad Income Statement

Financials in millions MYR. Fiscal year is July - June.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep 30, 2025	Jun 30, 2025	Jun 30, 2024	Jun 30, 2023	Jun 30, 2022	Jun 30, 2021
Revenue	382.45	377.33	413.67	424.15	369.26	261.22
Revenue Growth (YoY)	-3.77%	-8.78%	-2.47%	14.87%	41.36%	-15.99%
Cost of Revenue	159.2	153.89	162.78	164.77	154.2	124.26
Gross Profit	223.26	223.44	250.88	259.38	215.06	136.96
Selling, General & Admin	201.38	203.35	198.64	183.56	172.07	139.98
Other Operating Expenses	-11.93	-11.8	-8.74	-10.28	-18.14	-21.74
Operating Expenses	195.09	197.19	189.96	173.28	153.94	118.25
Operating Income	28.17	26.25	60.93	86.1	61.12	18.71
Interest Expense	-7.57	-7.67	-7.69	-6.6	-5.21	-4.65
Interest & Investment Income	-	-	-	-	-	0.71
Earnings From Equity Investments	-0.81	-0.62	0.45	0.79	0.26	-0.1
EBT Excluding Unusual Items	19.78	17.97	53.68	80.29	56.17	14.67
Other Unusual Items	-0.78	-0.78	-0.8	-0.33	6.21	4.78
Pretax Income	19.01	17.19	52.89	79.96	62.38	19.45
Income Tax Expense	9	9.41	12.96	17.37	9.82	4.14
Earnings From Continuing Operations	10.01	7.78	39.92	62.6	52.56	15.31
Earnings From Discontinued Operations	-	-	-	-	-	0.85
Net Income to Company	10.01	7.78	39.92	62.6	52.56	16.16
Minority Interest in Earnings	-1.65	-1.3	-6.11	-7.6	-7.55	-2.29
Net Income	8.36	6.48	33.81	55	45.01	13.87
Net Income to Common	8.36	6.48	33.81	55	45.01	13.87
Net Income Growth	-65.13%	-80.83%	-38.52%	22.20%	224.45%	399.35%
Shares Outstanding (Basic)	201	201	201	201	201	195
Shares Outstanding (Diluted)	201	201	201	201	201	195
Shares Change (YoY)	-	-	-	-	3.09%	-0.99%
EPS (Basic)	0.04	0.03	0.17	0.27	0.22	0.07
EPS (Diluted)	0.04	0.03	0.17	0.27	0.22	0.07
EPS Growth	-65.13%	-80.83%	-38.52%	22.20%	214.72%	404.33%
Free Cash Flow	58.42	48.8	61.93	21.85	93.73	75.46
Free Cash Flow Per Share	0.29	0.24	0.31	0.11	0.47	0.39
Dividend Per Share	0.030	0.050	0.080	0.080	0.080	0.040
Dividend Growth	-62.50%	-37.50%	-	-	100.00%	100.00%
Gross Margin	58.38%	59.21%	60.65%	61.15%	58.24%	52.43%
Operating Margin	7.36%	6.96%	14.73%	20.30%	16.55%	7.16%
Profit Margin	2.19%	1.72%	8.17%	12.97%	12.19%	5.31%
Free Cash Flow Margin	15.28%	12.93%	14.97%	5.15%	25.38%	28.89%
EBITDA	42.8	40.36	72.98	95.96	70.91	30.39
EBITDA Margin	11.19%	10.70%	17.64%	22.62%	19.20%	11.63%
D&A For EBITDA	14.63	14.11	12.06	9.86	9.79	11.68
EBIT	28.17	26.25	60.93	86.1	61.12	18.71
EBIT Margin	7.36%	6.96%	14.73%	20.30%	16.55%	7.16%
Effective Tax Rate	47.34%	54.72%	24.51%	21.72%	15.74%	21.28%

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.