Far East Holdings Berhad (KLSE:FAREAST)

Far East Holdings Berhad Income Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Operating Revenue	1,097	863.59	542.36	785.66	693.59
Other Revenue	3.59	2.07	2.49	5.28	5.2
Revenue	1,101	865.65	544.85	790.94	698.78
Revenue Growth (YoY)	27.16%	58.88%	-31.11%	13.19%	3.32%
Cost of Revenue	846.47	555.74	362.55	508.12	467.89
Gross Profit	254.25	309.91	182.3	282.82	230.89
Selling, General & Admin	-	64.69	53.23	51.62	44.07
Other Operating Expenses	-	18.56	13.68	14.26	14.32
Operating Expenses	38.41	118.91	101.73	98.67	90.27
Operating Income	215.84	191	80.58	184.15	140.62
Interest Expense	-4.2	-4.97	-5.25	-4.63	-4.97
Interest & Investment Income	6.94	6	5.85	2.17	1.26
Earnings From Equity Investments	91.93	64.32	47.03	93.83	68.05
EBT Excluding Unusual Items	310.5	256.34	128.2	275.51	204.96
Impairment of Goodwill	-	-5	-	-	-
Asset Writedown	3.37	1.42	1.26	-0.83	5.5
Pretax Income	313.87	252.76	129.46	274.69	210.47
Income Tax Expense	58.42	50.41	24.04	46.77	35.63
Earnings From Continuing Operations	255.45	202.35	105.42	227.91	174.84
Minority Interest in Earnings	-16.08	-12.18	-6.9	-10.65	-10.49
Net Income	239.37	190.17	98.52	217.27	164.34
Net Income to Common	239.37	190.17	98.52	217.27	164.34
Net Income Growth	25.87%	93.04%	-54.66%	32.20%	67.73%
Shares Outstanding (Basic)	594	594	594	594	594
Shares Outstanding (Diluted)	594	594	594	594	594
EPS (Basic)	0.40	0.32	0.17	0.37	0.28
EPS (Diluted)	0.40	0.32	0.17	0.37	0.28
EPS Growth	25.87%	93.04%	-54.66%	32.20%	67.73%
Free Cash Flow	156.63	125.6	61.25	150.51	133.46
Free Cash Flow Per Share	0.26	0.21	0.10	0.25	0.23
Dividend Per Share	-	0.140	0.110	0.180	0.100
Dividend Growth	-	27.27%	-38.89%	80.00%	42.86%
Gross Margin	23.10%	35.80%	33.46%	35.76%	33.04%
Operating Margin	19.61%	22.06%	14.79%	23.28%	20.12%
Profit Margin	21.75%	21.97%	18.08%	27.47%	23.52%
Free Cash Flow Margin	14.23%	14.51%	11.24%	19.03%	19.10%
EBITDA	254.25	219.28	108	209.73	165.34
EBITDA Margin	23.10%	25.33%	19.82%	26.52%	23.66%
D&A For EBITDA	38.41	28.28	27.42	25.57	24.72
EBIT	215.84	191	80.58	184.15	140.62
EBIT Margin	19.61%	22.06%	14.79%	23.28%	20.12%
Effective Tax Rate	18.61%	19.95%	18.57%	17.03%	16.93%

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.