Farm Fresh Berhad (KLSE:FFB)

Farm Fresh Berhad Income Statement

Financials in millions MYR. Fiscal year is April - March.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2025	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Revenue	1,000	981.18	810.41	629.69	501.92	490.5
Revenue Growth (YoY)	15.39%	21.07%	28.70%	25.46%	2.33%	61.84%
Cost of Revenue	671.29	665.95	594.37	480.04	365.58	349.61
Gross Profit	328.77	315.23	216.04	149.65	136.34	140.89
Selling, General & Admin	181.98	176.82	137.15	87.58	68	64.58
Other Operating Expenses	7.65	6.83	-5.61	-1.27	2.83	1.99
Operating Expenses	189.63	183.64	131.55	86.31	70.83	66.57
Operating Income	139.14	131.59	84.5	63.34	65.52	74.31
Interest Expense	-1.37	-1.55	-1.2	-0.35	-0.33	-0.25
Interest & Investment Income	-	0.03	0.04	0.06	0.06	0.05
Other Non Operating Income (Expenses)	-15.09	-15.09	-14.79	-11.17	-9.56	-9.56
EBT Excluding Unusual Items	122.68	114.98	68.56	51.88	55.69	64.55
Gain (Loss) on Sale of Assets	0.25	0.25	0.51	0.3	0.12	0.46
Asset Writedown	-	-	-	-	9.87	0.11
Other Unusual Items	-	-	-	-	-	2.46
Pretax Income	122.93	115.23	69.07	52.17	65.68	67.59
Income Tax Expense	8.89	7.92	5.78	2.24	-12.88	34.76
Earnings From Continuing Operations	114.05	107.32	63.28	49.93	78.57	32.83
Minority Interest in Earnings	-0.85	-0.92	0.25	0.15	1.32	3.4
Net Income	113.2	106.4	63.53	50.08	79.89	36.23
Net Income to Common	113.2	106.4	63.53	50.08	79.89	36.23
Net Income Growth	36.13%	67.47%	26.86%	-37.31%	120.51%	2.86%
Shares Outstanding (Basic)	1,875	1,874	1,870	1,858	1,641	1,635
Shares Outstanding (Diluted)	1,880	1,878	1,870	1,862	1,641	1,635
Shares Change (YoY)	0.56%	0.47%	0.42%	13.46%	0.37%	-5.39%
EPS (Basic)	0.06	0.06	0.03	0.03	0.05	0.02
EPS (Diluted)	0.06	0.06	0.03	0.03	0.05	0.02
EPS Growth	35.15%	66.57%	26.31%	-44.74%	119.70%	6.43%
Free Cash Flow	9.99	25.08	5.49	-161.1	-36.19	-30.39
Free Cash Flow Per Share	0.01	0.01	0.00	-0.09	-0.02	-0.02
Dividend Per Share	0.020	0.020	0.012	0.010	0.011	-
Dividend Growth	66.67%	66.67%	20.00%	-6.54%	-	-
Gross Margin	32.88%	32.13%	26.66%	23.77%	27.16%	28.72%
Operating Margin	13.91%	13.41%	10.43%	10.06%	13.05%	15.15%
Profit Margin	11.32%	10.84%	7.84%	7.95%	15.92%	7.39%
Free Cash Flow Margin	1.00%	2.56%	0.68%	-25.58%	-7.21%	-6.20%
EBITDA	189.31	179.71	124.71	94.42	92.27	94.29
EBITDA Margin	18.93%	18.32%	15.39%	14.99%	18.38%	19.22%
D&A For EBITDA	50.17	48.12	40.21	31.08	26.75	19.98
EBIT	139.14	131.59	84.5	63.34	65.52	74.31
EBIT Margin	13.91%	13.41%	10.43%	10.06%	13.05%	15.15%
Effective Tax Rate	7.23%	6.87%	8.38%	4.29%	-	51.43%

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