KLSE:DENGKIL Income Statement

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

Millions MYR. Fiscal year is Jul - Jun.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Jun '25 Jun 30, 2025	Jun '24 Jun 30, 2024	Jun '23 Jun 30, 2023	Jun '22 Jun 30, 2022	Jun '21 Jun 30, 2021
Revenue	189.15	180.62	188.54	123.49	82.87	69.86
Revenue Growth (YoY)	0.70%	-4.20%	52.67%	49.02%	18.63%	-
Cost of Revenue	165.47	153.36	161.93	107.04	75.46	57.27
Gross Profit	23.67	27.26	26.61	16.45	7.42	12.58
Selling, General & Admin	9.97	9.87	8.53	6.27	5.29	3.38
Other Operating Expenses	-0.9	-1.09	-0.87	-0.18	-0.7	-0.25
Operating Expenses	8.92	8.79	8.06	6.04	4.14	3.08
Operating Income	14.75	18.47	18.55	10.41	3.28	9.51
Interest Expense	-3.34	-3.34	-2.81	-1.48	-0.75	-0.89
Earnings From Equity Investments	-	-	-	0.26	0.59	0.4
EBT Excluding Unusual Items	11.41	15.13	15.75	9.19	3.11	9.01
Gain (Loss) on Sale of Investments	-	-	-	0.25	-	-
Gain (Loss) on Sale of Assets	-	-	-	1.98	4.63	0.97
Asset Writedown	-	-	-0.06	-	-	-0.01
Pretax Income	11.41	15.13	15.68	11.67	7.74	10.08
Income Tax Expense	3.69	4.77	4.36	2.93	0.73	2.3
Net Income	7.72	10.36	11.32	8.74	7	7.77
Net Income to Common	7.72	10.36	11.32	8.74	7	7.77
Net Income Growth	-35.37%	-8.52%	29.57%	24.79%	-9.92%	-
Shares Outstanding (Basic)	285	285	1	1	1	1
Shares Outstanding (Diluted)	285	285	1	1	1	1
Shares Change (YoY)	5.23%	28368.60%	-	0.01%	0.00%	-
EPS (Basic)	0.03	0.04	11.32	8.74	7.00	7.77
EPS (Diluted)	0.03	0.04	11.32	8.74	7.00	7.77
EPS Growth	-38.58%	-99.68%	29.57%	24.78%	-9.92%	-
Free Cash Flow	-4.92	2.34	12.99	8.42	-7.7	10.22
Free Cash Flow Per Share	-0.02	0.01	12.98	8.42	-7.70	10.22
Gross Margin	12.52%	15.09%	14.11%	13.32%	8.95%	18.01%
Operating Margin	7.80%	10.22%	9.84%	8.43%	3.96%	13.61%
Profit Margin	4.08%	5.73%	6.01%	7.08%	8.45%	11.13%
Free Cash Flow Margin	-2.60%	1.29%	6.89%	6.82%	-9.29%	14.63%
EBITDA	19.63	23.97	23.33	21.17	12.55	20.06
EBITDA Margin	10.38%	13.27%	12.37%	17.14%	15.15%	28.72%
D&A For EBITDA	4.88	5.5	4.78	10.76	9.28	10.56
EBIT	14.75	18.47	18.55	10.41	3.28	9.51
EBIT Margin	7.80%	10.22%	9.84%	8.43%	3.96%	13.61%
Effective Tax Rate	32.34%	31.55%	27.80%	25.13%	9.49%	22.86%

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