Fiamma Holdings Berhad Income Statement

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

Millions MYR. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2023	FY 2022
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Sep '23 Sep 30, 2023	Sep '22 Sep 30, 2022
Revenue	381.24	374.99	388.92	408.04	369.98
Revenue Growth (YoY)	1.67%	-3.58%	-4.69%	10.29%	9.45%
Cost of Revenue	273.54	274.35	294.49	304.56	257.39
Gross Profit	107.7	100.63	94.43	103.48	112.59
Selling, General & Admin	72.09	64.87	52.4	58.47	53.35
Other Operating Expenses	-9.6	-16.09	-35.9	-4.18	-1.13
Operating Expenses	62.5	48.77	16.5	54.29	52.22
Operating Income	45.21	51.86	77.93	49.2	60.37
Interest Expense	-2.53	-2.48	-7.12	-5.33	-5.11
Interest & Investment Income	-	1.94	1.49	-	1.66
Earnings From Equity Investments	6.75	-	-	-	-
Other Non Operating Income (Expenses)	-	-0.43	-0.2	-0.19	-0.37
EBT Excluding Unusual Items	49.43	50.9	72.09	43.69	56.55
Gain (Loss) on Sale of Investments	28.67	-	-	38.26	-
Gain (Loss) on Sale of Assets	3.09	-	-	-	0.05
Asset Writedown	0.41	-	-	-	-
Pretax Income	81.6	50.9	72.09	81.95	56.6
Income Tax Expense	15.16	9.15	11.25	13.21	15.5
Earnings From Continuing Operations	66.44	41.75	60.84	68.73	41.11
Earnings From Discontinued Operations	1.6	-	-	-	-
Net Income to Company	68.04	41.75	60.84	68.73	41.11
Minority Interest in Earnings	-3.15	-1.93	-2.71	-2.79	-4.27
Net Income	64.89	39.82	58.13	65.95	36.84
Net Income to Common	64.89	39.82	58.13	65.95	36.84
Net Income Growth	62.97%	-31.51%	-11.85%	79.00%	6.78%
Shares Outstanding (Basic)	530	530	530	530	501
Shares Outstanding (Diluted)	530	530	530	530	501
Shares Change (YoY)	-0.01%	0.01%	-0.00%	5.87%	1.66%
EPS (Basic)	0.12	0.08	0.11	0.12	0.07
EPS (Diluted)	0.12	0.08	0.11	0.12	0.07
EPS Growth	62.96%	-31.48%	-11.83%	69.12%	5.00%
Free Cash Flow	-83.73	-36.32	24.51	59.19	14.98
Free Cash Flow Per Share	-0.16	-0.07	0.05	0.11	0.03
Gross Margin	28.25%	26.84%	24.28%	25.36%	30.43%
Operating Margin	11.86%	13.83%	20.04%	12.06%	16.32%
Profit Margin	17.02%	10.62%	14.95%	16.16%	9.96%
Free Cash Flow Margin	-21.96%	-9.69%	6.30%	14.51%	4.05%
EBITDA	48.18	54.34	80.27	51.78	62.92
EBITDA Margin	12.64%	14.49%	20.64%	12.69%	17.01%
D&A For EBITDA	2.98	2.48	2.35	2.59	2.55
EBIT	45.21	51.86	77.93	49.2	60.37
EBIT Margin	11.86%	13.83%	20.04%	12.06%	16.32%
Effective Tax Rate	18.58%	17.97%	15.61%	16.13%	27.38%

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