Fibon Berhad Income Statement

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

Millions MYR. Fiscal year is Jun - May.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Nov '25 Nov 30, 2025	May '25 May 31, 2025	May '24 May 31, 2024	May '23 May 31, 2023	May '22 May 31, 2022	May '21 May 31, 2021
Revenue	24.67	22.03	18.29	19.46	15.14	12.49
Revenue Growth (YoY)	27.39%	20.43%	-6.02%	28.57%	21.23%	-8.29%
Cost of Revenue	8.2	7.37	6.62	7.56	5.99	5.24
Gross Profit	16.47	14.66	11.67	11.9	9.15	7.25
Selling, General & Admin	10.1	9.79	8.18	7.53	6.36	6.14
Other Operating Expenses	0	0	0	0	0	0
Operating Expenses	10.12	9.81	8.18	7.53	6.35	6.14
Operating Income	6.34	4.85	3.49	4.37	2.8	1.1
Interest Expense	-0.03	-0.03	-0.01	-0.01	-0.01	-
Other Non Operating Income (Expenses)	1.29	1.42	2.63	2.19	1.59	1.3
Pretax Income	7.61	6.25	6.12	6.55	4.38	2.4
Income Tax Expense	1.95	1.82	1.7	1.67	1.03	0.68
Net Income	5.66	4.43	4.42	4.88	3.35	1.72
Net Income to Common	5.66	4.43	4.42	4.88	3.35	1.72
Net Income Growth	57.78%	0.20%	-9.56%	45.84%	94.82%	-20.01%
Shares Outstanding (Basic)	98	98	98	98	98	98
Shares Outstanding (Diluted)	98	98	98	98	98	98
Shares Change (YoY)	0.20%	-	-	-	-	-0.11%
EPS (Basic)	0.06	0.05	0.05	0.05	0.03	0.02
EPS (Diluted)	0.06	0.05	0.05	0.05	0.03	0.02
EPS Growth	57.48%	0.21%	-9.57%	45.84%	94.83%	-19.92%
Free Cash Flow	1.98	0.76	3.71	3.79	1.39	2.13
Free Cash Flow Per Share	0.02	0.01	0.04	0.04	0.01	0.02
Dividend Per Share	0.011	0.011	0.011	0.013	0.009	0.004
Dividend Growth	-	-	-12.00%	47.06%	88.89%	-16.67%
Gross Margin	66.75%	66.55%	63.80%	61.16%	60.44%	58.05%
Operating Margin	25.72%	22.02%	19.09%	22.45%	18.48%	8.84%
Profit Margin	22.92%	20.09%	24.15%	25.10%	22.13%	13.77%
Free Cash Flow Margin	8.01%	3.45%	20.27%	19.46%	9.20%	17.08%
EBITDA	6.54	5.04	3.67	4.55	3.09	1.42
EBITDA Margin	26.50%	22.87%	20.07%	23.35%	20.44%	11.33%
D&A For EBITDA	0.19	0.19	0.18	0.18	0.3	0.31
EBIT	6.34	4.85	3.49	4.37	2.8	1.1
EBIT Margin	25.72%	22.02%	19.09%	22.45%	18.48%	8.84%
Effective Tax Rate	25.67%	29.14%	27.79%	25.46%	23.50%	28.46%

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