DynaFront Holdings Berhad (KLSE:DYNAFNT)

Brightcove Income Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Jun 30, 2024	Jun 30, 2023	Jun 30, 2022	Jun 30, 2021	Jun 30, 2020
Revenue	12.35	12.42	12.11	11.01	9.23	9.62
Revenue Growth (YoY)	1.82%	2.55%	10.02%	19.26%	-4.03%	-20.91%
Cost of Revenue	4.37	4.37	3.41	3.48	4.22	4.31
Gross Profit	7.98	8.06	8.71	7.53	5.01	5.31
Selling, General & Admin	2.37	2.56	2.51	2.36	1.02	0.51
Other Operating Expenses	3.55	3.35	2.91	2.27	2.9	3.08
Operating Expenses	5.92	5.91	5.41	4.63	3.92	3.59
Operating Income	2.05	2.15	3.29	2.9	1.09	1.71
Interest Expense	-0.03	-0.02	-0.01	-0.03	-0.05	-0.09
Interest & Investment Income	0.5	0.5	0.42	0.16	0.07	0.12
EBT Excluding Unusual Items	2.51	2.63	3.7	3.02	1.11	1.75
Other Unusual Items	-	-	-	-	-	0.05
Pretax Income	2.51	2.63	3.7	3.02	1.11	1.8
Income Tax Expense	0.73	0.82	0.87	0.86	0.52	0.52
Earnings From Continuing Operations	1.77	1.81	2.84	2.16	0.59	1.27
Minority Interest in Earnings	-	-	-0	0.01	0.03	-0.01
Net Income	1.77	1.81	2.83	2.17	0.62	1.27
Net Income to Common	1.77	1.81	2.83	2.17	0.62	1.27
Net Income Growth	-20.50%	-36.22%	30.38%	252.54%	-51.32%	73.64%
Shares Outstanding (Basic)	108	108	108	86	60	60
Shares Outstanding (Diluted)	108	108	108	86	60	60
Shares Change (YoY)	-	-	25.86%	43.01%	-	-16.67%
EPS (Basic)	0.02	0.02	0.03	0.03	0.01	0.02
EPS (Diluted)	0.02	0.02	0.03	0.03	0.01	0.02
EPS Growth	-20.50%	-36.22%	3.59%	146.52%	-51.32%	108.37%
Free Cash Flow	2.05	0.71	2.07	3.78	3.12	1.5
Free Cash Flow Per Share	0.02	0.01	0.02	0.04	0.05	0.03
Dividend Per Share	0.007	0.007	0.012	0.012	-	-
Dividend Growth	16.67%	-41.67%	-	-	-	-
Gross Margin	64.59%	64.84%	71.86%	68.39%	54.28%	55.18%
Operating Margin	16.64%	17.30%	27.19%	26.31%	11.79%	17.82%
Profit Margin	14.37%	14.55%	23.39%	19.74%	6.68%	13.16%
Free Cash Flow Margin	16.62%	5.68%	17.06%	34.30%	33.76%	15.56%
EBITDA	2.21	2.28	3.41	2.99	1.18	1.81
EBITDA Margin	17.87%	18.36%	28.16%	27.12%	12.75%	18.76%
D&A For EBITDA	0.15	0.13	0.12	0.09	0.09	0.09
EBIT	2.05	2.15	3.29	2.9	1.09	1.71
EBIT Margin	16.64%	17.30%	27.19%	26.31%	11.79%	17.82%
Effective Tax Rate	29.20%	31.24%	23.40%	28.42%	46.82%	29.13%

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